| Revenue | DKK 965K | +49% |
| EBITDA | DKK 342K | +1465% |
| Net profit | DKK 256K | +6818% |
| Total assets | DKK 1,1M | +20% |
| Equity | DKK 885K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.740 | 3.747 | 2.002 | 2.660 | 2.307 | 2.322 | 2.143 | 1.331 | 2.841 | 2.110 | 3.818 | 649 | 965 |
| Staff expenses | -561 | -882 | -730 | -505 | -499 | -501 | -524 | -530 | -532 | -604 | -1 | -7 | -2 |
| EBITDA | 151 | 97 | 62 | 257 | 110 | 327 | 266 | -123 | 404 | 185 | 165 | 22 | 342 |
| Depreciation & amort. | 38 | -30 | -33 | -38 | -8 | -13 | -13 | -13 | -8 | -17 | -17 | -17 | -14 |
| EBIT | 113 | 67 | 29 | 220 | 103 | 314 | 253 | -135 | 396 | 168 | 148 | 5 | 328 |
| Net financials | -5 | -1 | -1 | -3 | -2 | -2 | -2 | -2 | -3 | -6 | -3 | 0 | 1 |
| Profit before tax | 108 | 66 | 27 | 217 | 101 | 311 | 252 | -137 | 393 | 161 | 145 | 5 | 329 |
| Tax | 27 | 18 | 9 | 55 | 20 | 70 | 57 | -30 | 29 | 33 | 32 | 3 | 74 |
| Net profit | 81 | 48 | 19 | 161 | 81 | 241 | 194 | -107 | 307 | 126 | 113 | 4 | 256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 621 | 707 | 527 | 580 | 596 | 883 | 1.115 | 777 | 1.347 | 1.086 | 1.036 | 890 | 1.071 |
| Equity | 224 | 176 | 195 | 356 | 436 | 678 | 872 | 657 | 853 | 866 | 865 | 751 | 885 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 397 | 435 | 333 | 224 | 159 | 205 | 243 | 120 | 494 | 219 | 172 | 140 | 186 |
| Total debt | 397 | 531 | 333 | 224 | 159 | 205 | 243 | 120 | 494 | 219 | 172 | 140 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Schousboe | Audit | 0 companies |