| Revenue | DKK 551K | +11% |
| EBITDA | DKK 417K | +20% |
| Net profit | DKK 369K | +27% |
| Total assets | DKK 3,6M | +3% |
| Equity | DKK 2M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 201 | 247 | 255 | 268 | 260 | 370 | 416 | 438 | 468 | 541 | 494 | 551 |
| Staff expenses | -70 | -47 | -82 | -83 | -73 | -63 | -46 | -90 | -48 | -45 | -37 | -56 | -71 |
| EBITDA | 62 | 112 | 132 | 121 | 140 | 139 | 256 | 253 | 331 | 358 | 427 | 346 | 417 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 112 | 132 | 121 | 140 | 139 | 256 | 253 | 331 | 358 | 427 | 346 | 417 |
| Net financials | 11 | 17 | 13 | 7 | 2 | 0 | -21 | -17 | -40 | -22 | -26 | 15 | 37 |
| Profit before tax | 73 | 129 | 145 | 128 | 142 | 139 | 235 | 236 | 291 | 336 | 401 | 361 | 454 |
| Tax | 17 | 33 | 36 | 31 | 32 | 32 | 53 | 54 | 66 | 75 | 92 | 69 | 84 |
| Net profit | 56 | 96 | 109 | 98 | 110 | 108 | 182 | 182 | 226 | 261 | 309 | 292 | 369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 203 | 318 | 419 | 468 | 533 | 597 | 1.552 | 2.008 | 2.736 | 2.742 | 3.446 | 3.451 | 3.554 |
| Equity | 177 | 273 | 382 | 430 | 490 | 546 | 675 | 803 | 973 | 1.178 | 1.430 | 1.662 | 1.971 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 770 | 743 | 1.365 | 1.315 | 1.267 | 1.236 | 1.207 |
| Short-term debt | 26 | 45 | 37 | 37 | 44 | 51 | 108 | 462 | 398 | 249 | 749 | 553 | 376 |
| Total debt | 26 | 45 | 37 | 37 | 44 | 51 | 877 | 1.205 | 1.762 | 1.564 | 2.016 | 1.789 | 1.583 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|