| Revenue | DKK 1,7M | +11% |
| EBITDA | DKK 718K | +7% |
| Net profit | DKK 536K | +8% |
| Total assets | DKK 3,1M | +12% |
| Equity | DKK 2,5M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 443 | -10 | 173 | 228 | 509 | 241 | 603 | 647 | 890 | 1.090 | 1.177 | 1.392 | 1.527 | 1.696 |
| Staff expenses | -116 | -64 | -78 | -67 | -75 | -71 | -61 | -675 | -609 | -630 | -760 | -712 | -765 | -977 |
| EBITDA | 327 | -73 | 95 | 160 | 435 | 170 | 542 | -28 | 281 | 460 | 417 | 618 | 672 | 718 |
| Depreciation & amort. | -99 | 11 | -8 | -0 | -0 | -0 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 |
| EBIT | 228 | -84 | 88 | 160 | 435 | 170 | 521 | -49 | 260 | 439 | 396 | 597 | 651 | 697 |
| Net financials | -67 | -64 | -26 | -61 | -50 | -43 | -22 | -8 | -5 | -12 | -15 | -5 | -3 | -3 |
| Profit before tax | 161 | -148 | 62 | 100 | 385 | 127 | 499 | -57 | 255 | 427 | 382 | 593 | 648 | 695 |
| Tax | 42 | -20 | 21 | 21 | 84 | 48 | 101 | -12 | 50 | 98 | 89 | 177 | 150 | 159 |
| Net profit | 119 | -128 | 41 | 79 | 301 | 79 | 399 | -45 | 204 | 329 | 293 | 416 | 498 | 536 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.317 | 1.351 | 1.339 | 1.143 | 1.130 | 994 | 1.341 | 1.796 | 1.729 | 1.824 | 2.052 | 2.610 | 2.729 | 3.053 |
| Equity | 12 | -116 | -75 | 4 | 305 | 384 | 783 | 738 | 942 | 1.272 | 1.564 | 1.980 | 2.234 | 2.500 |
| Long-term debt | 382 | 498 | 604 | 278 | 59 | 5 | 559 | 837 | 366 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 923 | 969 | 810 | 861 | 766 | 605 | 0 | 221 | 421 | 552 | 488 | 630 | 494 | 553 |
| Total debt | 1.305 | 1.468 | 1.414 | 1.139 | 825 | 610 | 559 | 1.058 | 787 | 552 | 488 | 630 | 494 | 553 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|