| Revenue | DKK 892K | — |
| EBITDA | DKK 360K | +575% |
| Net profit | DKK 43K | +451% |
| Total assets | DKK 2,3M | -9% |
| Equity | DKK 663K | +7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.237 | 1.223 | 1.175 | 1.198 | 1.112 | 1.057 | 1.067 | 1.107 | 858 | 1.106 | 916 | — | 892 |
| Staff expenses | -366 | -365 | -473 | -475 | -438 | -430 | -426 | -558 | -415 | -569 | -718 | -790 | -532 |
| EBITDA | 108 | 87 | 106 | 95 | 41 | 181 | 144 | 172 | 90 | 123 | 198 | 53 | 360 |
| Depreciation & amort. | -71 | -57 | -84 | -0 | -101 | -52 | -81 | -107 | -23 | -42 | -35 | -0 | -289 |
| EBIT | 38 | 30 | 22 | 95 | -60 | 129 | 63 | 65 | 67 | 81 | 163 | 53 | 71 |
| Net financials | -8 | -2 | -16 | -121 | -14 | -27 | -28 | -32 | -29 | -18 | -55 | -18 | -16 |
| Profit before tax | 29 | 27 | 6 | -26 | -74 | 102 | 36 | 32 | 38 | 63 | 109 | 10 | 55 |
| Tax | 7 | 7 | 2 | -0 | -0 | 1 | 8 | 7 | 8 | 14 | 24 | 2 | 12 |
| Net profit | 22 | 20 | 5 | -26 | -74 | 102 | 28 | 25 | 30 | 49 | 85 | 8 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.754 | 3.766 | 2.948 | 2.882 | 2.889 | 2.871 | 2.838 | 2.733 | 2.477 | 2.289 | 2.589 | 2.534 | 2.302 |
| Equity | 358 | 379 | 390 | 363 | 410 | 493 | 506 | 593 | 562 | 611 | 609 | 618 | 663 |
| Long-term debt | 2.449 | 2.432 | 1.905 | 1.905 | 1.905 | 2.006 | 1.978 | 1.727 | 1.501 | 1.280 | 1.091 | 892 | 665 |
| Short-term debt | 879 | 888 | 586 | 547 | 509 | 304 | 237 | 296 | 252 | 148 | 492 | 628 | 428 |
| Total debt | 3.328 | 3.320 | 2.491 | 2.452 | 2.414 | 2.310 | 2.216 | 2.023 | 1.753 | 1.428 | 1.584 | 1.521 | 1.093 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Bendix Jensen | Chairman | 0 companies |