| Revenue | DKK 1,8M | +129% |
| EBITDA | DKK 858K | +834% |
| Net profit | DKK 644K | +1416% |
| Total assets | DKK 3M | +28% |
| Equity | DKK 2,3M | +30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 737 | 646 | 858 | 849 | 762 | 784 | 1.022 | 817 | 687 | 789 | 747 | 775 | 1.775 |
| Staff expenses | -395 | -378 | -394 | -384 | -382 | -442 | -449 | -494 | -628 | -653 | -638 | -662 | -897 |
| EBITDA | 344 | 245 | 450 | 446 | 351 | 328 | 517 | 303 | 43 | 118 | 84 | 92 | 858 |
| Depreciation & amort. | -93 | -58 | -55 | -54 | -51 | -24 | -24 | -27 | -27 | -27 | -27 | -27 | -25 |
| EBIT | 251 | 187 | 394 | 392 | 300 | 305 | 492 | 276 | 16 | 90 | 57 | 65 | 833 |
| Net financials | -0 | -112 | -30 | -40 | -20 | -6 | -13 | -20 | -12 | -10 | -14 | -8 | -4 |
| Profit before tax | 251 | 234 | 365 | 352 | 280 | 299 | 479 | 257 | 4 | 80 | 43 | 57 | 829 |
| Tax | 82 | 48 | 92 | 85 | 63 | 67 | 111 | 58 | 2 | 20 | 11 | 14 | 185 |
| Net profit | 169 | 186 | 273 | 267 | 217 | 232 | 368 | 199 | 2 | 60 | 31 | 42 | 644 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.276 | 1.980 | 2.267 | 2.438 | 2.025 | 2.149 | 2.647 | 2.540 | 2.715 | 2.836 | 2.465 | 2.366 | 3.030 |
| Equity | 125 | 1.040 | 1.313 | 1.480 | 1.595 | 1.723 | 1.986 | 2.077 | 1.968 | 1.915 | 1.832 | 1.757 | 2.279 |
| Long-term debt | 0 | 25 | 22 | 9 | 18 | 18 | 29 | 29 | 41 | 41 | 41 | 41 | 41 |
| Short-term debt | 203 | 876 | 895 | 916 | 388 | 388 | 613 | 411 | 682 | 856 | 569 | 548 | 692 |
| Total debt | 203 | 901 | 916 | 925 | 406 | 406 | 642 | 440 | 723 | 897 | 611 | 590 | 733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OT Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Traberg | Audit | 0 companies |