| Revenue | DKK 3,9M | +5% |
| EBITDA | DKK 2,3M | +11% |
| Net profit | DKK 1,8M | -1% |
| Total assets | DKK 5,9M | +9% |
| Equity | DKK 5,2M | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.500 | 2.569 | 3.007 | 3.269 | 3.604 | 1.772 | 2.366 | 2.379 | 2.378 | 2.449 | 3.017 | 3.989 | 3.710 | 3.900 |
| Staff expenses | -1.034 | -1.031 | -1.055 | -1.032 | -1.155 | -1.219 | -1.229 | -1.229 | -1.236 | -1.319 | -1.486 | -1.499 | -1.478 | -1.454 |
| EBITDA | 1.160 | 1.175 | 1.437 | 1.869 | 3.287 | 330 | 906 | 970 | 903 | 887 | 1.392 | 2.352 | 2.064 | 2.299 |
| Depreciation & amort. | 122 | -128 | 35 | -157 | -118 | -147 | -95 | -0 | -67 | -51 | -2 | -0 | -249 | -249 |
| EBIT | 1.038 | 1.047 | 1.402 | 1.711 | 3.169 | 183 | 811 | 970 | 835 | 837 | 1.390 | 2.352 | 1.814 | 2.050 |
| Net financials | 119 | 144 | 54 | 336 | -705 | 885 | -317 | -491 | -38 | 644 | -131 | 171 | 523 | 321 |
| Profit before tax | 675 | 1.191 | 1.455 | 2.047 | 2.464 | 1.068 | 495 | 480 | 797 | 1.481 | 1.259 | 2.524 | 2.337 | 2.371 |
| Tax | 177 | 298 | 333 | 379 | 585 | 236 | 85 | 91 | 165 | 307 | 242 | 575 | 489 | 547 |
| Net profit | 498 | 893 | 1.122 | 1.668 | 1.879 | 832 | 409 | 389 | 632 | 1.174 | 1.017 | 1.949 | 1.848 | 1.823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.099 | 5.432 | 5.500 | 5.910 | 3.978 | 3.830 | 3.458 | 1.461 | 1.982 | 3.197 | 1.943 | 3.418 | 5.388 | 5.873 |
| Equity | 2.516 | 1.409 | 1.461 | 1.980 | 2.847 | 2.896 | 1.280 | 199 | 440 | 1.132 | 1.494 | 2.618 | 4.151 | 5.239 |
| Long-term debt | 3.255 | 3.217 | 3.178 | 3.336 | 504 | 127 | 1.692 | 754 | 1.189 | 1.791 | 207 | 528 | 915 | 0 |
| Short-term debt | 328 | 806 | 850 | 594 | 613 | 792 | 471 | 508 | 353 | 274 | 242 | 272 | 322 | 634 |
| Total debt | 3.583 | 4.023 | 4.027 | 3.930 | 1.116 | 919 | 2.163 | 1.262 | 1.542 | 2.064 | 449 | 800 | 1.237 | 634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Reher | Audit | 0 companies |