| Revenue | DKK 782K | +36% |
| EBITDA | DKK 219K | +1468% |
| Net profit | DKK 119K | +357% |
| Total assets | DKK 4,4M | -4% |
| Equity | DKK 2,8M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.438 | 996 | 1.599 | 972 | 1.032 | 980 | 824 | 924 | 921 | 775 | 925 | 975 | 576 | 782 |
| Staff expenses | -405 | -406 | -768 | -916 | -834 | -872 | -720 | -752 | -670 | -624 | -720 | -814 | -592 | -564 |
| EBITDA | 1.033 | 590 | 831 | 56 | 198 | 108 | 104 | 153 | 251 | 151 | 205 | 162 | -16 | 219 |
| Depreciation & amort. | -74 | -32 | -32 | -25 | -51 | -59 | -56 | -74 | -40 | -6 | -0 | -0 | -0 | -31 |
| EBIT | 959 | 559 | 800 | 32 | 147 | 49 | 48 | 79 | 210 | 144 | 205 | 162 | -16 | 188 |
| Net financials | -15 | 42 | -4 | -6 | -20 | 17 | -26 | 2 | -45 | -29 | -56 | -51 | -43 | -32 |
| Profit before tax | 943 | 601 | 795 | 26 | 127 | 66 | 23 | 81 | 166 | 115 | 149 | 110 | -59 | 155 |
| Tax | 247 | 103 | 190 | 8 | 24 | 14 | 7 | 20 | 40 | 26 | 32 | 25 | -13 | 36 |
| Net profit | 696 | 498 | 605 | 18 | 103 | 52 | 16 | 61 | 126 | 89 | 118 | 85 | -46 | 119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.291 | 2.679 | 3.065 | 3.217 | 3.674 | 3.427 | 3.753 | 4.118 | 4.867 | 4.923 | 4.846 | 5.017 | 4.558 | 4.387 |
| Equity | 912 | 1.410 | 2.015 | 2.033 | 2.136 | 2.188 | 2.204 | 2.264 | 2.390 | 2.479 | 2.597 | 2.682 | 2.636 | 2.755 |
| Long-term debt | 0 | 0 | 0 | -54 | 322 | 276 | 230 | 314 | 354 | 606 | 278 | 310 | 361 | 276 |
| Short-term debt | 1.170 | 990 | 684 | 811 | 819 | 552 | 901 | 1.101 | 1.645 | 1.335 | 1.435 | 1.464 | 1.013 | 772 |
| Total debt | 1.170 | 990 | 684 | 811 | 1.141 | 828 | 1.131 | 1.415 | 1.999 | 1.940 | 1.714 | 1.774 | 1.374 | 1.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GH Audit | Audit | 2007 | — | — |
WA Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Hagger Odgaard | Audit | 0 companies |
| Willy Asbjørn Møller | Audit | 0 companies |