| Revenue | DKK 1,4M | +10% |
| EBITDA | DKK 1,1M | +17% |
| Net profit | DKK 1,9M | +15% |
| Total assets | DKK 23,6M | +12% |
| Equity | DKK 21,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.596 | 1.547 | 1.536 | 1.535 | 1.441 | 1.484 | 1.315 | 1.269 | 1.082 | 1.330 | 1.037 | 1.294 | 1.421 |
| Staff expenses | -674 | -565 | -595 | -603 | -616 | -623 | -609 | -473 | -376 | -321 | -435 | -281 | -252 |
| EBITDA | -698 | 983 | 941 | 932 | 825 | 803 | 686 | 775 | 682 | 961 | 562 | 969 | 1.135 |
| Depreciation & amort. | -112 | -112 | -21 | -19 | -26 | -26 | -22 | -25 | -33 | -46 | -83 | -103 | -103 |
| EBIT | -810 | 870 | 920 | 912 | 799 | 777 | 663 | 750 | 649 | 916 | 479 | 866 | 1.032 |
| Net financials | -596 | 284 | 1.008 | 349 | 537 | 812 | -631 | 1.756 | 825 | 2.303 | -2.284 | 1.159 | 1.381 |
| Profit before tax | -1.258 | 1.154 | 1.929 | 1.261 | 1.336 | 1.589 | 32 | 2.506 | 1.473 | 3.219 | -1.804 | 2.025 | 2.413 |
| Tax | -295 | 309 | 498 | 297 | 295 | 360 | 13 | 581 | 357 | 716 | -415 | 409 | 560 |
| Net profit | -963 | 845 | 1.431 | 964 | 1.041 | 1.229 | 19 | 1.924 | 1.117 | 2.503 | -1.389 | 1.616 | 1.853 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.975 | 0 | 0 | 12.429 | 13.513 | 14.897 | 14.691 | 17.128 | 18.181 | 20.847 | 19.627 | 21.129 | 23.642 |
| Equity | 8.542 | 0 | 0 | 11.632 | 12.673 | 13.850 | 13.816 | 15.687 | 16.748 | 19.195 | 17.749 | 19.364 | 21.217 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.387 | 0 | 0 | 790 | 838 | 1.047 | 875 | 1.441 | 1.420 | 1.653 | 1.878 | 1.765 | 2.425 |
| Total debt | -1.387 | 0 | 0 | 790 | 838 | 1.047 | 875 | 1.441 | 1.420 | 1.653 | 1.878 | 1.765 | 2.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Per Michael Riis | Audit | 0 companies |