| Revenue | DKK 1,4M | +12% |
| EBITDA | DKK 265K | +23% |
| Net profit | DKK 107K | +34% |
| Total assets | DKK 2M | +4% |
| Equity | DKK 1M | +12% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 831 | 754 | 640 | 648 | 837 | 543 | 462 | 688 | 755 | 1.136 | 1.210 | 1.360 |
| Staff expenses | -369 | -227 | -294 | -325 | -448 | -553 | -361 | -312 | -430 | -545 | -1.014 | -994 | -1.095 |
| EBITDA | 21 | 605 | 460 | 315 | 200 | 285 | 182 | 150 | 258 | 209 | 122 | 216 | 265 |
| Depreciation & amort. | -32 | -65 | -65 | -99 | -122 | -122 | -116 | -67 | -75 | -17 | -21 | -28 | -28 |
| EBIT | -11 | 540 | 395 | 216 | 78 | 163 | 66 | 83 | 183 | 192 | 101 | 187 | 237 |
| Net financials | 3 | -38 | -67 | -85 | -73 | -59 | -56 | -72 | -47 | -44 | -55 | -82 | -97 |
| Profit before tax | -8 | 501 | 329 | 131 | 5 | 103 | 11 | 11 | 136 | 147 | 47 | 106 | 140 |
| Tax | -2 | 52 | -128 | 37 | 4 | 25 | 6 | 7 | 32 | 44 | 14 | 26 | 33 |
| Net profit | -6 | 138 | 372 | 94 | 1 | 78 | 4 | 4 | 105 | 103 | 33 | 80 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 270 | 1.124 | 1.550 | 1.998 | 1.848 | 1.974 | 1.856 | 1.782 | 1.677 | 1.761 | 2.052 | 1.910 | 1.987 |
| Equity | -80 | 58 | 430 | 524 | 525 | 603 | 607 | 611 | 708 | 811 | 844 | 924 | 1.031 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 350 | 1.066 | 1.120 | 1.464 | 1.312 | 1.361 | 1.242 | 1.164 | 968 | 949 | 1.208 | 986 | 957 |
| Total debt | 350 | 1.066 | 1.120 | 1.464 | 1.312 | 1.361 | 1.242 | 1.164 | 968 | 949 | 1.208 | 986 | 957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Nygaard | Audit | 0 companies |