| Revenue | DKK 11M | +6% |
| EBITDA | DKK 1,7M | +153% |
| Net profit | DKK 936K | +1119% |
| Total assets | DKK 12,9M | -3% |
| Equity | DKK 2,9M | +41% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 1.237 | 1.901 | 3.378 | 5.326 | 5.100 | 5.504 | 5.963 | 6.638 | 6.683 | 8.212 | 10.413 | 10.396 | 11.038 |
| Staff expenses | -33 | -938 | -1.659 | -2.762 | -3.902 | -4.429 | -4.823 | -5.552 | -6.254 | -6.076 | -7.331 | -8.658 | -9.711 | -9.305 |
| EBITDA | 122 | 299 | 243 | 616 | 1.425 | 672 | 681 | 410 | 385 | 607 | 881 | 1.755 | 685 | 1.734 |
| Depreciation & amort. | -0 | -47 | -81 | -101 | -136 | -191 | -167 | -156 | -243 | -277 | -297 | -293 | -311 | -245 |
| EBIT | 122 | 252 | 161 | 515 | 1.289 | 481 | 514 | 255 | 142 | 330 | 584 | 1.462 | 374 | 1.489 |
| Net financials | -41 | 12 | 0 | -1 | 9 | -7 | -1 | -28 | -49 | -62 | -144 | -75 | -242 | -263 |
| Profit before tax | 81 | 264 | 161 | 514 | 1.298 | 474 | 513 | 226 | 93 | 268 | 440 | 1.387 | 132 | 1.225 |
| Tax | 20 | 63 | 46 | 128 | 291 | 114 | 120 | 65 | 40 | 72 | 113 | 328 | 56 | 290 |
| Net profit | 60 | 201 | 115 | 386 | 1.007 | 360 | 393 | 162 | 53 | 196 | 327 | 1.060 | 77 | 936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 463 | 1.050 | 1.398 | 2.700 | 3.934 | 4.409 | 5.450 | 6.216 | 10.485 | 9.472 | 9.027 | 10.873 | 13.270 | 12.857 |
| Equity | 124 | 325 | 440 | 826 | 1.833 | 2.193 | 2.393 | 2.162 | 2.215 | 2.411 | 2.327 | 3.060 | 2.077 | 2.936 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198 | 614 | 620 | 633 | 1.098 | 3.357 | 3.627 |
| Short-term debt | 339 | 725 | 958 | 1.874 | 2.101 | 2.176 | 3.037 | 3.771 | 7.531 | 6.159 | 5.672 | 6.144 | 7.209 | 5.378 |
| Total debt | 339 | 725 | 958 | 1.874 | 2.101 | 2.176 | 3.037 | 3.969 | 8.146 | 6.779 | 6.305 | 7.243 | 10.566 | 9.005 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HUST HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
C Louring Holding ApS | Company | 33.3% | 33.3% | 2025 |