| Revenue | DKK 4M | +1% |
| EBITDA | DKK 1,3M | +12% |
| Net profit | DKK 547K | +76% |
| Total assets | DKK 7,3M | -7% |
| Equity | DKK 6M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.407 | 2.530 | 2.571 | 2.925 | 4.251 | 5.704 | 3.678 | 3.934 | 2.693 | 6.017 | 4.253 | 4.003 | 4.045 |
| Staff expenses | -1.373 | -1.484 | -1.504 | -1.603 | -2.000 | -2.112 | -2.218 | -2.387 | -2.461 | -3.009 | -2.815 | -2.828 | -2.765 |
| EBITDA | 1.034 | 1.046 | 1.067 | 1.322 | 2.251 | 3.592 | 1.460 | 1.547 | 233 | 3.008 | 1.436 | 1.142 | 1.280 |
| Depreciation & amort. | -413 | -410 | -456 | -572 | -547 | -398 | -513 | -707 | -774 | -816 | -852 | -751 | -631 |
| EBIT | 621 | 636 | 611 | 750 | 1.704 | 3.195 | 948 | 840 | -542 | 2.192 | 584 | 391 | 649 |
| Net financials | -129 | -99 | -78 | -102 | -86 | -17 | -16 | -10 | -12 | -12 | -21 | 5 | 49 |
| Profit before tax | 492 | 537 | 533 | 648 | 1.617 | 3.178 | 932 | 831 | -554 | 2.180 | 563 | 395 | 698 |
| Tax | 122 | 129 | 109 | 153 | 359 | 700 | 209 | 183 | -122 | 473 | 118 | 84 | 152 |
| Net profit | 369 | 408 | 424 | 496 | 1.259 | 2.478 | 723 | 648 | -432 | 1.707 | 445 | 311 | 547 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.403 | 2.853 | 3.594 | 4.342 | 5.093 | 7.096 | 6.618 | 6.577 | 5.923 | 7.645 | 7.549 | 7.892 | 7.318 |
| Equity | 740 | 955 | 1.182 | 1.479 | 2.535 | 4.807 | 5.318 | 5.750 | 5.097 | 6.558 | 6.754 | 6.465 | 6.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.402 | 1.672 | 2.208 | 2.642 | 2.347 | 2.012 | 951 | 448 | 569 | 737 | 507 | 1.198 | 1.154 |
| Total debt | 2.402 | 1.672 | 2.208 | 2.642 | 2.347 | 2.012 | 951 | 448 | 569 | 737 | 507 | 1.198 | 1.154 |
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 |
|---|