| Revenue | DKK 2M | +2% |
| EBITDA | DKK 548K | +55% |
| Net profit | DKK 358K | +81% |
| Total assets | DKK 6,5M | +10% |
| Equity | DKK 2,9M | +11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.952 | 1.943 | 2.063 | 1.738 | 1.785 | 1.722 | 2.082 | 1.929 | 2.295 | 2.410 | 2.128 | 1.966 | 2.003 |
| Staff expenses | -1.483 | -1.227 | -1.054 | -1.211 | -1.364 | -1.372 | -1.520 | -1.542 | -1.373 | -1.449 | -1.535 | -1.590 | -1.431 |
| EBITDA | 469 | 717 | 1.009 | 527 | 421 | 350 | 562 | 387 | 922 | 939 | 570 | 353 | 548 |
| Depreciation & amort. | 277 | -277 | -308 | -271 | -120 | -95 | -106 | -95 | -120 | -120 | -126 | -128 | -121 |
| EBIT | 193 | 439 | 701 | 256 | 301 | 255 | 456 | 292 | 802 | 819 | 444 | 225 | 427 |
| Net financials | -335 | -348 | -283 | -207 | -155 | -134 | -103 | -142 | -98 | -5 | 26 | 10 | 12 |
| Profit before tax | -71 | 91 | 418 | 49 | 147 | 121 | 353 | 150 | 705 | 814 | 471 | 235 | 440 |
| Tax | 36 | 26 | 103 | 11 | 34 | 28 | 79 | 36 | 157 | 161 | 88 | 37 | 82 |
| Net profit | -107 | 65 | 316 | 38 | 113 | 93 | 274 | 114 | 548 | 653 | 383 | 198 | 358 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.340 | 4.955 | 4.596 | 4.120 | 4.203 | 3.735 | 3.774 | 5.264 | 6.277 | 6.190 | 5.522 | 5.896 | 6.468 |
| Equity | 24 | 91 | 406 | 445 | 558 | 651 | 925 | 1.039 | 1.587 | 2.183 | 2.509 | 2.648 | 2.944 |
| Long-term debt | 2.837 | 2.538 | 2.127 | 2.023 | 1.782 | 1.498 | 1.079 | 2.426 | 2.064 | 1.708 | 1.601 | 1.494 | 1.385 |
| Short-term debt | 2.478 | 2.325 | 2.062 | 1.653 | 1.820 | 1.515 | 1.696 | 1.707 | 2.530 | 2.184 | 1.275 | 1.605 | 1.968 |
| Total debt | 5.315 | 4.864 | 4.190 | 3.676 | 3.601 | 3.012 | 2.775 | 4.133 | 4.594 | 3.892 | 2.877 | 3.099 | 3.353 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|