| Revenue | DKK 1,5M | +2% |
| EBITDA | DKK 177K | -1% |
| Net profit | DKK 158K | -23% |
| Total assets | DKK 2,4M | -2% |
| Equity | DKK 2M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | 724 | 1.098 | 1.212 | 1.437 | 1.325 | 1.171 | 1.264 | 1.194 | 1.223 | 1.264 | 1.363 | 1.462 | 1.491 |
| Staff expenses | -524 | -420 | -697 | -840 | -850 | -849 | -846 | -869 | -918 | -1.233 | -1.291 | -1.268 | -1.283 | -1.314 |
| EBITDA | 175 | 305 | 401 | 372 | 587 | 477 | 325 | 395 | 257 | -10 | -27 | 95 | 178 | 177 |
| Depreciation & amort. | -8 | 54 | -79 | -108 | -109 | -109 | -109 | -52 | -5 | -5 | -1 | -0 | -3 | -6 |
| EBIT | 166 | 250 | 322 | 264 | 478 | 368 | 216 | 344 | 251 | -15 | -28 | 95 | 176 | 171 |
| Net financials | 3 | 2 | -0 | 1 | 0 | -3 | -8 | -11 | -8 | 39 | -105 | 17 | 87 | 31 |
| Profit before tax | 169 | 252 | 322 | 266 | 478 | 365 | 208 | 333 | 243 | 24 | -134 | 112 | 263 | 202 |
| Tax | 42 | 62 | 76 | 63 | 115 | 73 | 46 | 74 | 54 | 5 | -29 | 25 | 58 | 45 |
| Net profit | 127 | 191 | 246 | 202 | 364 | 292 | 162 | 259 | 190 | 19 | -104 | 88 | 205 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.067 | 1.101 | 1.550 | 1.660 | 2.049 | 2.298 | 2.306 | 2.491 | 2.643 | 2.655 | 2.377 | 2.318 | 2.461 | 2.421 |
| Equity | 676 | 818 | 1.017 | 1.170 | 1.484 | 1.725 | 1.835 | 2.040 | 2.176 | 2.139 | 1.922 | 1.895 | 1.983 | 2.018 |
| Long-term debt | 1 | 44 | 53 | 50 | 106 | 76 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 363 | 210 | 444 | 403 | 428 | 475 | 423 | 359 | 331 | 413 | 382 | 381 | 452 | 380 |
| Total debt | 391 | 254 | 497 | 454 | 534 | 552 | 453 | 359 | 331 | 413 | 382 | 381 | 452 | 380 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|