| Revenue | DKK 4,6M | -6% |
| EBITDA | DKK 1,2M | +21% |
| Net profit | DKK 855K | +26% |
| Total assets | DKK 3,3M | -13% |
| Equity | DKK 1,9M | -7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.180 | 1.708 | 2.688 | 3.375 | 3.140 | 3.358 | 3.836 | 3.612 | 3.842 | 4.266 | 4.706 | 4.899 | 4.593 |
| Staff expenses | -196 | -749 | -1.880 | -2.522 | -2.437 | -2.897 | -3.047 | -3.064 | -2.787 | -2.922 | -3.827 | -3.941 | -3.438 |
| EBITDA | 1.984 | 959 | 808 | 853 | 703 | 460 | 789 | 548 | 1.054 | 1.326 | 879 | 957 | 1.154 |
| Depreciation & amort. | -99 | -127 | -105 | -87 | -86 | -78 | -79 | -62 | -68 | -102 | -110 | -110 | -104 |
| EBIT | 1.885 | 832 | 703 | 766 | 618 | 382 | 710 | 485 | 986 | 1.224 | 769 | 847 | 1.050 |
| Net financials | -94 | -52 | -125 | 2 | 55 | 175 | 95 | -896 | -196 | -17 | -19 | 28 | 47 |
| Profit before tax | 1.791 | 780 | 578 | 768 | 672 | 557 | 805 | -410 | 790 | 1.207 | 750 | 875 | 1.097 |
| Tax | 19 | 205 | 176 | 194 | 154 | 127 | 182 | -87 | 174 | 272 | 168 | 197 | 242 |
| Net profit | 1.773 | 576 | 402 | 574 | 518 | 431 | 623 | -323 | 616 | 934 | 582 | 678 | 855 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.651 | 3.383 | 3.343 | 3.365 | 3.813 | 3.692 | 4.032 | 3.388 | 3.855 | 4.153 | 3.852 | 3.812 | 3.298 |
| Equity | 124 | 699 | 1.101 | 1.675 | 2.193 | 1.234 | 1.857 | 1.334 | 1.600 | 2.184 | 2.416 | 2.094 | 1.949 |
| Long-term debt | 103 | 0 | 0 | 0 | 66 | 55 | 44 | 32 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.417 | 2.656 | 2.227 | 1.687 | 1.554 | 2.403 | 2.131 | 2.022 | 2.255 | 1.968 | 1.436 | 1.718 | 1.349 |
| Total debt | 2.519 | 2.656 | 2.227 | 1.687 | 1.620 | 2.458 | 2.175 | 2.054 | 2.255 | 1.968 | 1.436 | 1.718 | 1.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2023 | — | — |
JM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fælles Tele Holding Aps | Company | 100.0% | 100.0% | 2025 |
BARKOV HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Dennis Barkov Andersen | Management | 0 companies |
| Jimmi Matt Krank | Management | 0 companies |
| Benny Marinus Christensen | Board of Directors | 0 companies |