| Revenue | DKK 1M | +0% |
| EBITDA | DKK 173K | -10% |
| Net profit | DKK 134K | -9% |
| Total assets | DKK 541K | +2% |
| Equity | DKK 295K | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.522 | 1.269 | 916 | — | 1.004 | 976 | 1.079 | 1.037 | 1.017 | 922 | 1.156 | 1.022 | 1.004 | 1.006 |
| Staff expenses | -1.178 | -985 | -767 | -734 | -761 | -733 | -749 | -779 | -721 | -727 | -863 | -758 | -812 | -833 |
| EBITDA | 344 | 284 | 149 | 150 | 243 | 243 | 330 | 258 | 297 | 196 | 293 | 264 | 192 | 173 |
| Depreciation & amort. | 70 | 52 | -14 | -0 | -0 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 275 | 232 | 135 | 150 | 243 | 236 | 323 | 251 | 297 | 196 | 293 | 264 | 192 | 173 |
| Net financials | 0 | -1 | -2 | 0 | -4 | -1 | -1 | -2 | -3 | -6 | -4 | -2 | -3 | -1 |
| Profit before tax | 275 | 231 | 133 | 150 | 240 | 235 | 322 | 249 | 294 | 190 | 289 | 262 | 189 | 172 |
| Tax | 70 | 60 | 32 | 35 | 54 | 52 | 71 | 57 | 65 | 40 | 67 | 58 | 42 | 38 |
| Net profit | 205 | 171 | 101 | 115 | 186 | 183 | 251 | 192 | 228 | 150 | 223 | 204 | 147 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 638 | 569 | 503 | 446 | 528 | 489 | 639 | 625 | 837 | 610 | 723 | 661 | 530 | 541 |
| Equity | 457 | 435 | 340 | 255 | 311 | 308 | 376 | 352 | 400 | 323 | 400 | 384 | 311 | 295 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 134 | 164 | 191 | 217 | 179 | 263 | 273 | 437 | 287 | 323 | 276 | 218 | 246 |
| Total debt | 176 | 134 | 164 | 191 | 217 | 179 | 263 | 273 | 437 | 287 | 323 | 276 | 218 | 246 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|