| Revenue | DKK 1,2M | +9% |
| EBITDA | DKK 320K | +91% |
| Net profit | DKK 260K | +88% |
| Total assets | DKK 3,3M | +5% |
| Equity | DKK 2,9M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 879 | 977 | 1.078 | 877 | 1.181 | 914 | 2.020 | 993 | 1.085 | 1.554 | 1.466 | 1.190 | 1.064 | 1.163 |
| Staff expenses | -549 | -562 | -718 | -793 | -746 | -825 | -756 | -672 | -715 | -960 | -1.161 | -1.045 | -897 | -843 |
| EBITDA | 330 | 415 | 360 | 84 | 435 | 89 | 1.263 | 321 | 370 | 595 | 305 | 145 | 168 | 320 |
| Depreciation & amort. | -18 | -18 | -18 | -18 | -13 | -27 | -32 | -32 | -32 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 313 | 397 | 342 | 66 | 422 | 62 | 1.231 | 289 | 338 | 595 | 305 | 145 | 168 | 320 |
| Net financials | 2 | 2 | 1 | -2 | -2 | 2 | 2 | -1 | -2 | -3 | -3 | -2 | 7 | 25 |
| Profit before tax | 314 | 399 | 343 | 64 | 420 | 64 | 1.233 | 288 | 336 | 592 | 301 | 142 | 175 | 345 |
| Tax | 80 | 104 | 90 | 21 | 88 | 12 | 284 | 59 | 80 | 132 | 61 | 31 | 36 | 85 |
| Net profit | 234 | 295 | 253 | 43 | 332 | 52 | 949 | 228 | 256 | 460 | 240 | 111 | 139 | 260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.275 | 1.593 | 1.664 | 1.946 | 1.997 | 1.935 | 3.174 | 3.078 | 2.916 | 3.297 | 3.349 | 3.121 | 3.196 | 3.343 |
| Equity | 732 | 851 | 997 | 943 | 1.205 | 1.156 | 2.002 | 2.125 | 2.272 | 2.580 | 2.749 | 2.746 | 2.768 | 2.908 |
| Long-term debt | 60 | 104 | 89 | 0 | 55 | 0 | 267 | 70 | 60 | 128 | 48 | 25 | 34 | 0 |
| Short-term debt | 483 | 637 | 578 | 1.002 | 737 | 779 | 905 | 883 | 584 | 589 | 552 | 349 | 394 | 435 |
| Total debt | 543 | 742 | 667 | 1.002 | 792 | 779 | 1.172 | 953 | 644 | 717 | 600 | 374 | 428 | 435 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|