| Revenue | DKK 2,9M | +11% |
| EBITDA | DKK 908K | +0% |
| Net profit | DKK 465K | +13% |
| Total assets | DKK 3,6M | +13% |
| Equity | DKK 2,2M | +18% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.898 | 1.199 | 1.487 | 1.680 | 2.063 | 4.801 | 2.794 | 2.482 | 2.623 | 2.814 | 2.466 | 1.894 | 2.638 | 2.919 |
| Staff expenses | -1.144 | -1.128 | -1.132 | -1.188 | -1.157 | -1.519 | -1.916 | -2.043 | -1.848 | -2.391 | -1.901 | -1.497 | -1.729 | -2.011 |
| EBITDA | 754 | 71 | 356 | 492 | 906 | 552 | 878 | 439 | 775 | 423 | 564 | 397 | 909 | 908 |
| Depreciation & amort. | 286 | -242 | -81 | -291 | -232 | -253 | -345 | -436 | -467 | -525 | -474 | -364 | -344 | -282 |
| EBIT | 468 | -170 | 274 | 201 | 674 | 299 | 533 | 4 | 308 | -101 | 90 | 33 | 565 | 625 |
| Net financials | -78 | -87 | -152 | -57 | -47 | -80 | -62 | -81 | -64 | -49 | -55 | -79 | -37 | -29 |
| Profit before tax | 389 | -126 | 122 | 144 | 627 | 219 | 471 | -77 | 245 | -150 | 36 | -46 | 528 | 597 |
| Tax | 97 | 65 | 23 | 32 | 143 | 53 | 104 | -13 | 54 | -32 | 8 | -14 | 116 | 132 |
| Net profit | 292 | -192 | 99 | 112 | 484 | 166 | 367 | -65 | 191 | -118 | 28 | -31 | 412 | 465 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.624 | 1.953 | 2.104 | 3.481 | 3.383 | 4.292 | 5.521 | 4.708 | 4.252 | 3.706 | 3.206 | 3.443 | 3.153 | 3.564 |
| Equity | 876 | 684 | 783 | 895 | 1.379 | 1.545 | 1.867 | 1.695 | 1.885 | 1.767 | 1.680 | 1.531 | 1.821 | 2.151 |
| Long-term debt | 283 | 50 | 141 | 648 | 464 | 1.043 | 937 | 908 | 598 | 507 | 274 | 273 | 149 | 75 |
| Short-term debt | 1.306 | 1.125 | 1.063 | 1.789 | 1.374 | 1.502 | 2.481 | 1.883 | 1.491 | 1.187 | 999 | 1.400 | 887 | 1.076 |
| Total debt | 1.589 | 1.175 | 1.204 | 2.437 | 1.839 | 2.544 | 3.418 | 2.790 | 2.090 | 1.694 | 1.272 | 1.673 | 1.036 | 1.151 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|