| Revenue | DKK 365K | +1% |
| EBITDA | DKK 124K | -16% |
| Net profit | DKK 90K | -17% |
| Total assets | DKK 294K | -39% |
| Equity | DKK 215K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 838 | 777 | 574 | 749 | 661 | 713 | 700 | 664 | 725 | 775 | 908 | 863 | 362 | 365 |
| Staff expenses | -53 | -488 | -406 | -414 | -436 | -401 | -402 | -488 | -463 | -463 | -555 | -520 | -0 | -0 |
| EBITDA | 181 | 134 | -18 | 129 | 28 | 157 | 138 | 32 | 63 | 150 | 162 | 165 | 148 | 124 |
| Depreciation & amort. | 31 | -2 | -1 | -0 | -0 | -0 | -0 | -16 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 150 | 132 | -20 | 129 | 28 | 157 | 138 | 16 | 63 | 150 | 162 | 165 | 148 | 124 |
| Net financials | -3 | -1 | -1 | -6 | -3 | -4 | -3 | -4 | -2 | -2 | -5 | -2 | -6 | -6 |
| Profit before tax | 147 | 130 | -21 | 123 | 26 | 153 | 136 | 12 | 61 | 147 | 157 | 163 | 142 | 118 |
| Tax | 44 | 34 | -0 | 29 | 6 | 34 | 28 | 5 | 15 | 34 | 37 | 38 | 34 | 28 |
| Net profit | 103 | 96 | -21 | 94 | 20 | 119 | 107 | 8 | 46 | 113 | 120 | 125 | 108 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 751 | 640 | 343 | 478 | 413 | 416 | 474 | 400 | 425 | 391 | 356 | 395 | 483 | 294 |
| Equity | 349 | 348 | 229 | 273 | 203 | 272 | 319 | 227 | 172 | 240 | 245 | 252 | 238 | 215 |
| Long-term debt | 44 | 34 | 0 | 29 | 6 | 34 | 28 | 5 | 15 | 24 | 37 | 38 | 27 | 19 |
| Short-term debt | 358 | 258 | 114 | 176 | 205 | 110 | 127 | 168 | 238 | 127 | 74 | 105 | 218 | 59 |
| Total debt | 402 | 292 | 114 | 205 | 210 | 144 | 155 | 173 | 253 | 151 | 111 | 143 | 245 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| City Revision Registrerede Revisorer | Audit | 0 companies |