| Revenue | DKK 2,2M | +5% |
| EBITDA | DKK 356K | +22% |
| Net profit | DKK 128K | +173% |
| Total assets | DKK 6,2M | -13% |
| Equity | DKK 2,1M | +6% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.360 | 1.439 | 2.056 | 2.197 | 2.108 | 1.951 | 1.671 | 1.909 | 2.359 | 2.569 | 2.295 | 2.067 | 2.180 |
| Staff expenses | -1.155 | -1.234 | -1.483 | -1.644 | -1.776 | -1.517 | -1.310 | -1.523 | -1.729 | -1.932 | -1.902 | -1.774 | -1.824 |
| EBITDA | 204 | 205 | 573 | 553 | 333 | 434 | 362 | 385 | 629 | 637 | 394 | 292 | 356 |
| Depreciation & amort. | 99 | -99 | -20 | -20 | -20 | -7 | -9 | -9 | -11 | -15 | -15 | -9 | -0 |
| EBIT | 106 | 106 | 553 | 532 | 313 | 426 | 353 | 377 | 619 | 623 | 379 | 283 | 356 |
| Net financials | -50 | -56 | -41 | -54 | -56 | -62 | -52 | -46 | -51 | -58 | -121 | -223 | -192 |
| Profit before tax | 56 | 50 | 512 | 478 | 256 | 364 | 301 | 330 | 568 | 565 | 258 | 60 | 164 |
| Tax | 14 | 13 | 126 | 115 | 60 | 83 | 67 | 73 | 125 | 125 | 58 | 13 | 36 |
| Net profit | 42 | 37 | 386 | 363 | 196 | 281 | 234 | 257 | 443 | 439 | 200 | 47 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.939 | 2.810 | 4.596 | 4.520 | 4.898 | 4.347 | 4.381 | 5.014 | 5.703 | 6.187 | 6.531 | 7.133 | 6.188 |
| Equity | 380 | 417 | 803 | 967 | 960 | 1.145 | 1.279 | 1.437 | 1.779 | 1.993 | 1.964 | 2.011 | 2.139 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.560 | 2.393 | 3.793 | 3.553 | 3.938 | 3.201 | 3.101 | 3.577 | 3.923 | 4.194 | 4.565 | 5.122 | 4.048 |
| Total debt | 2.560 | 2.393 | 3.793 | 3.553 | 3.938 | 3.201 | 3.101 | 3.577 | 3.923 | 4.194 | 4.565 | 5.122 | 4.048 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|