| Revenue | DKK 2,5M | +25% |
| EBITDA | DKK 1,5M | +73% |
| Net profit | DKK 1,2M | +72% |
| Total assets | DKK 2,8M | +55% |
| Equity | DKK 2,1M | +64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 627 | 560 | 586 | 835 | 582 | 602 | 770 | 752 | 1.335 | 1.460 | 1.625 | 2.040 | 2.541 |
| Staff expenses | -286 | -446 | -468 | -484 | -565 | -572 | -587 | -602 | -602 | -663 | -723 | -1.045 | -1.149 | -1.000 |
| EBITDA | 505 | 181 | 93 | 102 | 265 | 10 | 12 | 168 | 150 | 672 | 736 | 580 | 892 | 1.541 |
| Depreciation & amort. | -56 | -68 | -29 | -28 | -4 | -10 | -10 | -7 | -8 | -8 | -7 | -0 | -0 | -0 |
| EBIT | 449 | 113 | 64 | 74 | 262 | 0 | 3 | 160 | 142 | 664 | 729 | 580 | 892 | 1.541 |
| Net financials | -2 | -2 | -1 | -2 | 2 | 4 | 4 | -5 | 8 | 12 | 12 | 7 | 3 | 4 |
| Profit before tax | 447 | 111 | 63 | 73 | 264 | 4 | 7 | 156 | 150 | 676 | 741 | 587 | 895 | 1.544 |
| Tax | 113 | 28 | 18 | 19 | 59 | 2 | 5 | 37 | 34 | 152 | 169 | 133 | 199 | 345 |
| Net profit | 334 | 84 | 45 | 54 | 204 | 2 | 2 | 119 | 116 | 524 | 573 | 454 | 696 | 1.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 892 | 638 | 410 | 495 | 672 | 406 | 390 | 628 | 743 | 1.106 | 1.357 | 1.429 | 1.781 | 2.761 |
| Equity | 485 | 394 | 239 | 294 | 443 | 245 | 246 | 365 | 314 | 728 | 901 | 955 | 1.251 | 2.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 406 | 234 | 169 | 201 | 226 | 160 | 138 | 244 | 425 | 375 | 456 | 467 | 525 | 707 |
| Total debt | 406 | 234 | 169 | 201 | 226 | 160 | 138 | 244 | 425 | 375 | 456 | 467 | 525 | 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DORÉHOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Doré Hansen | Chief Executive Officer | 0 companies |