| Revenue | DKK 2,7M | +16% |
| EBITDA | DKK 663K | +111% |
| Net profit | DKK 375K | +329% |
| Total assets | DKK 6,9M | +4% |
| Equity | DKK 4,1M | +6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.436 | 1.986 | 2.072 | 2.593 | 2.857 | 2.715 | 2.378 | 2.492 | 2.001 | 2.784 | 2.378 | 2.379 | 2.294 | 2.655 |
| Staff expenses | -1.447 | -1.305 | -1.341 | -1.940 | -2.144 | -2.101 | -1.779 | -1.521 | -1.475 | -1.757 | -1.561 | -1.867 | -1.979 | -1.992 |
| EBITDA | 628 | 397 | 581 | 486 | 713 | 614 | 600 | -115 | 526 | 1.026 | 817 | 512 | 315 | 663 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -157 | -155 | -108 | -61 | -71 | -88 | -82 | -95 | -91 | -89 |
| EBIT | 628 | 397 | 581 | 486 | 555 | 459 | 491 | -176 | 455 | 938 | 735 | 417 | 224 | 574 |
| Net financials | -21 | 29 | -169 | -125 | -40 | -70 | -68 | -21 | -42 | -55 | -41 | -72 | -110 | -93 |
| Profit before tax | 607 | 426 | 412 | 361 | 515 | 388 | 424 | -197 | 413 | 883 | 694 | 345 | 114 | 482 |
| Tax | 157 | 106 | 94 | 86 | 117 | 88 | 93 | 147 | 77 | 161 | 274 | 77 | 27 | 106 |
| Net profit | 450 | 320 | 318 | 275 | 399 | 301 | 330 | -344 | 336 | 722 | 420 | 269 | 87 | 375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.344 | 1.400 | 6.376 | 6.402 | 6.337 | 6.435 | 6.468 | 5.955 | 6.008 | 6.779 | 6.782 | 6.904 | 6.656 | 6.901 |
| Equity | — | 1.550 | 1.868 | 2.143 | 2.542 | 2.739 | 2.964 | 2.514 | 2.742 | 3.464 | 3.769 | 3.920 | 3.886 | 4.126 |
| Long-term debt | 0 | 0 | 4.977 | 4.674 | 4.385 | 4.173 | 1.974 | 1.923 | 1.786 | 1.592 | 1.492 | 1.343 | 1.189 | 1.149 |
| Short-term debt | 1.489 | 1.338 | 1.894 | 1.813 | 1.383 | 1.434 | 1.501 | 1.518 | 1.480 | 1.723 | 1.384 | 1.506 | 1.446 | 1.503 |
| Total debt | 1.489 | 1.338 | 4.508 | 4.259 | 3.795 | 5.607 | 3.475 | 3.441 | 3.266 | 3.315 | 2.876 | 2.849 | 2.635 | 2.653 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|