| Revenue | DKK 1,3M | -9% |
| EBITDA | DKK 218K | -33% |
| Net profit | DKK 148K | -37% |
| Total assets | DKK 1,7M | +11% |
| Equity | DKK 1,3M | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.700 | 3.675 | 3.240 | 1.906 | 1.774 | 1.834 | 1.925 | 1.730 | 1.476 | 1.665 | 1.548 | 1.429 | 1.470 | 1.335 |
| Staff expenses | -1.537 | -1.556 | -1.526 | -1.566 | -1.658 | -1.775 | -1.762 | -1.667 | -1.649 | -1.685 | -1.656 | -1.036 | -1.146 | -1.117 |
| EBITDA | 244 | 157 | 2 | 341 | 116 | 59 | 163 | 63 | -174 | -19 | -108 | 393 | 323 | 218 |
| Depreciation & amort. | 66 | 66 | -45 | -6 | -0 | -4 | -13 | -13 | -18 | -18 | -17 | -10 | -20 | -22 |
| EBIT | 178 | 91 | -43 | 335 | 116 | 54 | 150 | 50 | -192 | -38 | -125 | 383 | 303 | 196 |
| Net financials | -8 | -4 | -0 | -9 | 1 | 1 | -3 | -3 | -4 | -5 | -5 | -5 | -2 | -2 |
| Profit before tax | 170 | 87 | -43 | 326 | 117 | 56 | 147 | 47 | -196 | -43 | -129 | 378 | 301 | 194 |
| Tax | 43 | 11 | -10 | 77 | 28 | 14 | 27 | 5 | -43 | -9 | -28 | 83 | 66 | 46 |
| Net profit | 127 | 76 | -33 | 249 | 89 | 42 | 120 | 42 | -153 | -34 | -101 | 295 | 235 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.235 | 1.178 | 1.122 | 1.434 | 1.489 | 1.492 | 1.620 | 1.634 | 1.636 | 1.344 | 1.295 | 1.445 | 1.552 | 1.730 |
| Equity | 636 | 682 | 619 | 838 | 897 | 909 | 999 | 1.011 | 828 | 794 | 633 | 928 | 1.133 | 1.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 44 |
| Short-term debt | 596 | 493 | 503 | 596 | 592 | 581 | 622 | 595 | 809 | 550 | 662 | 517 | 419 | 435 |
| Total debt | 596 | 493 | 503 | 596 | 592 | 581 | 622 | 623 | 809 | 550 | 662 | 517 | 419 | 479 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 | |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|