| Revenue | DKK 1,9M | +5% |
| EBITDA | DKK 799K | -4% |
| Net profit | DKK 764K | -3% |
| Total assets | DKK 5,6M | +17% |
| Equity | DKK 4,1M | +14% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.644 | 1.794 | 1.735 | 2.097 | 1.604 | 1.710 | 1.849 | 1.941 |
| Staff expenses | -833 | -1.054 | -1.001 | -932 | -994 | -1.058 | -1.014 | -1.143 |
| EBITDA | 811 | 739 | 734 | 1.165 | 610 | 652 | 835 | 799 |
| Depreciation & amort. | 34 | -0 | -9 | -19 | -21 | -35 | -0 | -0 |
| EBIT | 777 | 739 | 726 | 1.146 | 589 | 617 | 835 | 799 |
| Net financials | -13 | -20 | -103 | -68 | -33 | -9 | -48 | -34 |
| Profit before tax | 764 | 719 | 623 | 1.078 | 556 | 608 | 787 | 764 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 764 | 719 | 623 | 1.078 | 556 | 608 | 787 | 764 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.043 | 2.546 | 3.059 | 3.381 | 3.484 | 4.256 | 4.772 | 5.605 |
| Equity | 1.163 | 1.282 | 1.615 | 2.263 | 2.502 | 2.959 | 3.615 | 4.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 |
| Short-term debt | 599 | 811 | 900 | 584 | 689 | 1.129 | 903 | 1.120 |
| Total debt | 880 | 1.265 | 1.444 | 1.118 | 982 | 1.129 | 903 | 1.159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 25.0% | 25.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Birger Clausen | Audit | 0 companies |