| Revenue | DKK 14,6M | +14% |
| EBITDA | DKK 3,6M | +28% |
| Net profit | DKK 2,5M | +30% |
| Total assets | DKK 6,1M | +22% |
| Equity | DKK 2,7M | +28% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.717 | 3.039 | 3.618 | 5.006 | 5.409 | 5.867 | 6.844 | 7.903 | 9.455 | 11.591 | 11.975 | 12.250 | 12.872 | 14.635 |
| Staff expenses | -1.720 | -1.932 | -2.539 | -3.518 | -3.974 | -4.570 | -5.199 | -5.672 | -6.830 | -8.278 | -8.967 | -9.000 | -10.064 | -11.060 |
| EBITDA | 997 | 1.107 | 1.079 | 1.488 | 1.435 | 1.297 | 1.604 | 2.231 | 2.626 | 3.313 | 3.009 | 3.250 | 2.788 | 3.574 |
| Depreciation & amort. | 48 | 55 | 64 | 63 | -137 | -122 | -162 | -138 | -167 | -219 | -263 | -291 | -280 | -308 |
| EBIT | 949 | 1.052 | 1.015 | 1.425 | 1.299 | 1.175 | 1.443 | 2.093 | 2.459 | 3.094 | 2.746 | 2.958 | 2.508 | 3.266 |
| Net financials | 1 | 1 | -0 | -54 | -35 | -20 | -19 | -19 | -23 | -30 | -17 | -2 | 1 | 2 |
| Profit before tax | 950 | 1.053 | 1.015 | 1.371 | 1.264 | 1.155 | 1.423 | 2.075 | 2.436 | 3.064 | 2.729 | 2.956 | 2.509 | 3.268 |
| Tax | 236 | 264 | 251 | 338 | 269 | 257 | 315 | 460 | 541 | 666 | 607 | 659 | 562 | 736 |
| Net profit | 713 | 789 | 764 | 1.033 | 995 | 899 | 1.108 | 1.615 | 1.895 | 2.397 | 2.122 | 2.297 | 1.947 | 2.532 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.609 | 1.658 | 1.809 | 3.540 | 3.303 | 2.985 | 3.470 | 4.404 | 6.123 | 5.884 | 5.425 | 5.791 | 5.017 | 6.145 |
| Equity | 838 | 914 | 889 | 1.158 | 1.120 | 1.024 | 1.233 | 1.740 | 2.020 | 2.522 | 2.247 | 2.422 | 2.072 | 2.657 |
| Long-term debt | 0 | 0 | 0 | 680 | 650 | 620 | 589 | 558 | 524 | 0 | 0 | 0 | 110 | 114 |
| Short-term debt | 771 | 744 | 920 | 1.694 | 1.534 | 1.341 | 1.648 | 2.107 | 3.579 | 3.361 | 3.170 | 3.368 | 2.835 | 3.373 |
| Total debt | 771 | 744 | 920 | 2.374 | 2.184 | 1.961 | 2.236 | 2.665 | 4.103 | 3.361 | 3.170 | 3.368 | 2.945 | 3.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2025 | — | — |
LR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KASTRUP INVEST ApS | Company | 66.7% | 66.7% | 2011 |
RØGE ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bols Kastrup | Management | 0 companies |
| Lars Røge Pedersen | Management | 0 companies |