| Revenue | DKK 2,1M | +16% |
| EBITDA | DKK 520K | +4% |
| Net profit | DKK 559K | +15% |
| Total assets | DKK 3M | +17% |
| Equity | DKK 2,8M | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.670 | 1.955 | 1.468 | 1.640 | 2.125 | 2.328 | 1.577 | 1.636 | 1.373 | 1.839 | 1.762 | 1.792 | 2.078 |
| Staff expenses | -1.632 | -1.731 | -1.343 | -1.385 | -1.725 | -1.946 | -1.464 | -1.376 | -1.370 | -1.476 | -1.340 | -1.290 | -1.558 |
| EBITDA | 38 | 223 | 124 | 256 | 400 | 382 | 113 | 261 | 3 | 363 | 422 | 502 | 520 |
| Depreciation & amort. | -28 | -16 | -113 | -163 | -174 | -176 | -181 | -98 | -45 | -45 | -15 | -10 | -16 |
| EBIT | 10 | 207 | 11 | 93 | 226 | 206 | -68 | 163 | -42 | 318 | 406 | 492 | 504 |
| Net financials | 27 | 17 | 11 | 13 | 13 | 17 | -5 | -1 | -7 | 188 | -201 | 129 | 214 |
| Profit before tax | 37 | 224 | 22 | 105 | 239 | 223 | -73 | 162 | -49 | 506 | 205 | 621 | 718 |
| Tax | 60 | 57 | -0 | 18 | 53 | 50 | -1 | 23 | -1 | 104 | 46 | 134 | 159 |
| Net profit | -24 | 167 | 22 | 88 | 186 | 174 | -72 | 140 | -48 | 402 | 159 | 487 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.218 | 1.399 | 1.315 | 1.403 | 1.577 | 1.839 | 1.636 | 1.732 | 1.857 | 2.176 | 2.155 | 2.548 | 2.976 |
| Equity | 963 | 1.130 | 1.152 | 1.239 | 1.415 | 1.523 | 1.400 | 1.540 | 1.492 | 1.893 | 1.952 | 2.321 | 2.759 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 250 | 263 | 157 | 150 | 148 | 306 | 226 | 192 | 365 | 282 | 202 | 226 | 217 |
| Total debt | 250 | 263 | 157 | 150 | 148 | 306 | 226 | 192 | 365 | 282 | 202 | 226 | 217 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|