| Revenue | DKK 1,1M | -12% |
| EBITDA | DKK 136K | -59% |
| Net profit | DKK 142K | -49% |
| Total assets | DKK 2,5M | -1% |
| Equity | DKK 1,9M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.122 | 1.215 | 1.272 | 1.284 | 1.366 | 1.280 | 1.258 | 1.281 | 1.234 | 1.293 | 1.493 | 1.264 | 1.115 |
| Staff expenses | -944 | -1.053 | -1.044 | -1.086 | -1.119 | -998 | -1.015 | -915 | -852 | -963 | -998 | -904 | -979 |
| EBITDA | 178 | 162 | 228 | 198 | 247 | 282 | 243 | 366 | 382 | 330 | 495 | 333 | 136 |
| Depreciation & amort. | -126 | -117 | -120 | -118 | -79 | -128 | -132 | -58 | -59 | -36 | -50 | -84 | -86 |
| EBIT | 52 | 46 | 108 | 81 | 169 | 154 | 112 | 308 | 323 | 294 | 446 | 249 | 50 |
| Net financials | 7 | 1 | 1 | 4 | 20 | -5 | -8 | -12 | -17 | 65 | -170 | 102 | 134 |
| Profit before tax | 59 | 47 | 109 | 85 | 189 | 148 | 103 | 296 | 306 | 359 | 276 | 351 | 183 |
| Tax | 15 | 9 | 27 | 22 | 42 | 24 | 20 | 65 | 68 | 80 | 61 | 71 | 41 |
| Net profit | 44 | 38 | 81 | 63 | 147 | 124 | 83 | 230 | 238 | 279 | 215 | 280 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.293 | 1.727 | 1.494 | 1.499 | 1.612 | 1.626 | 1.702 | 1.894 | 2.118 | 2.154 | 2.382 | 2.569 | 2.546 |
| Equity | 1.026 | 1.064 | 1.045 | 1.009 | 1.156 | 1.180 | 1.157 | 1.280 | 1.407 | 1.573 | 1.674 | 1.836 | 1.856 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 637 | 428 | 478 | 449 | 441 | 544 | 614 | 676 | 581 | 708 | 717 | 669 |
| Total debt | 243 | 637 | 428 | 478 | 449 | 441 | 544 | 614 | 711 | 581 | 708 | 717 | 669 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|