| Revenue | DKK 1,4M | +19% |
| EBITDA | DKK 494K | +63% |
| Net profit | DKK 379K | +73% |
| Total assets | DKK 1,5M | +31% |
| Equity | DKK 1,2M | +37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 950 | 838 | 945 | 906 | 907 | 816 | 990 | 1.064 | 1.039 | 1.255 | 1.185 | 1.175 | 1.398 |
| Staff expenses | -774 | -765 | -794 | -820 | -819 | -875 | -953 | -966 | -853 | -897 | -867 | -872 | -904 |
| EBITDA | 176 | 73 | 151 | 86 | 87 | -59 | 38 | 97 | 186 | 358 | 318 | 303 | 494 |
| Depreciation & amort. | -132 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -11 | -5 | -7 | -3 |
| EBIT | 44 | 73 | 151 | 86 | 87 | -59 | 38 | 97 | 180 | 348 | 313 | 296 | 491 |
| Net financials | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -4 | -5 | -4 | -0 |
| Profit before tax | 44 | 73 | 151 | 86 | 87 | -59 | 38 | 97 | 180 | 343 | 308 | 292 | 490 |
| Tax | 5 | 19 | 37 | 19 | 19 | -13 | 8 | 21 | 39 | 74 | 65 | 57 | 104 |
| Net profit | 39 | 54 | 113 | 64 | 67 | -47 | 29 | 76 | 140 | 266 | 236 | 219 | 379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311 | 361 | 455 | 538 | 465 | 420 | 400 | 431 | 769 | 845 | 975 | 1.144 | 1.496 |
| Equity | 132 | 138 | 202 | 215 | 283 | 185 | 215 | 237 | 321 | 531 | 710 | 870 | 1.187 |
| Long-term debt | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 223 | 253 | 323 | 183 | 235 | 186 | 195 | 448 | 315 | 265 | 274 | 309 |
| Total debt | 180 | 223 | 253 | 323 | 183 | 235 | 186 | 195 | 448 | 315 | 265 | 274 | 309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
OL Management | Management | 2005 | — | — |
VG Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Ole Lund Pedersen | Management | 0 companies |
| Vita Gunborg | Management | 0 companies |