| Revenue | DKK -6K | -101% |
| EBITDA | DKK -7K | -119% |
| Net profit | DKK 98K | -47% |
| Total assets | DKK 1,4M | -6% |
| Equity | DKK 1,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 745 | 893 | 864 | 882 | 965 | 986 | 1.034 | 1.030 | 1.075 | 1.221 | 1.122 | 1.296 | 1.028 | -6 |
| Staff expenses | -452 | -593 | -627 | -681 | -675 | -698 | -764 | -844 | -900 | -978 | -911 | -1.019 | -991 | -1 |
| EBITDA | 293 | 300 | 237 | 201 | 290 | 288 | 271 | 185 | 176 | 243 | 210 | 277 | 38 | -7 |
| Depreciation & amort. | -19 | -33 | -33 | -20 | -7 | -7 | -1 | -0 | -0 | -6 | -6 | -5 | -0 | -0 |
| EBIT | 274 | 266 | 204 | 180 | 283 | 281 | 270 | 185 | 175 | 237 | 205 | 272 | 38 | -7 |
| Net financials | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 10 | 4 | 176 | -93 | 85 | 201 | 134 |
| Profit before tax | 275 | 267 | 206 | 182 | 283 | 281 | 270 | 195 | 179 | 413 | 112 | 356 | 239 | 127 |
| Tax | 69 | 67 | 56 | 44 | 63 | 62 | 60 | 44 | 40 | 91 | 27 | 78 | 53 | 29 |
| Net profit | 206 | 200 | 151 | 138 | 220 | 219 | 210 | 152 | 139 | 322 | 84 | 278 | 186 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 505 | 612 | 730 | 719 | 808 | 974 | 1.067 | 1.100 | 1.322 | 1.393 | 1.333 | 1.565 | 1.505 | 1.412 |
| Equity | 355 | 459 | 513 | 552 | 672 | 790 | 897 | 942 | 973 | 1.184 | 1.156 | 1.319 | 1.388 | 1.364 |
| Long-term debt | 67 | 70 | 51 | 34 | 46 | 47 | 45 | 29 | 23 | 74 | 15 | 67 | 41 | 12 |
| Short-term debt | 81 | 83 | 166 | 133 | 90 | 136 | 125 | 129 | 326 | 132 | 161 | 179 | 77 | 36 |
| Total debt | 149 | 154 | 217 | 167 | 136 | 183 | 170 | 158 | 349 | 206 | 176 | 245 | 117 | 48 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|