| Revenue | DKK 1,8M | -12% |
| EBITDA | DKK 743K | -24% |
| Net profit | DKK 441K | -29% |
| Total assets | DKK 8,5M | +4% |
| Equity | DKK 7,1M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.232 | 1.350 | 1.448 | 1.316 | 1.535 | 1.707 | 1.610 | 1.813 | 2.420 | 2.276 | 2.799 | 1.976 | 1.990 | 1.751 |
| Staff expenses | -578 | -489 | -648 | -570 | -781 | -836 | -853 | -897 | -827 | -924 | -1.045 | -993 | -1.016 | -1.008 |
| EBITDA | 654 | 861 | 801 | 747 | 303 | 870 | 757 | 915 | 1.256 | 1.352 | 1.755 | 983 | 974 | 743 |
| Depreciation & amort. | -96 | -113 | -141 | -86 | -111 | -53 | -80 | -116 | -134 | -199 | -194 | -175 | -141 | -138 |
| EBIT | 558 | 748 | 660 | 660 | 192 | 817 | 677 | 799 | 1.122 | 1.153 | 1.560 | 808 | 833 | 605 |
| Net financials | -29 | -30 | -27 | -13 | -16 | 16 | 44 | 16 | 29 | -48 | -56 | -32 | -37 | -38 |
| Profit before tax | 529 | 719 | 633 | 647 | 176 | 833 | 721 | 815 | 1.151 | 1.106 | 1.505 | 777 | 796 | 567 |
| Tax | 133 | 184 | 156 | 155 | 141 | 186 | 159 | 181 | 267 | 245 | 334 | 171 | 177 | 126 |
| Net profit | 395 | 535 | 476 | 493 | 35 | 647 | 562 | 635 | 884 | 861 | 1.171 | 605 | 619 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.561 | 2.966 | 3.429 | 3.641 | 3.186 | 3.536 | 4.010 | 4.456 | 5.409 | 7.009 | 8.116 | 7.958 | 8.180 | 8.475 |
| Equity | 1.630 | 2.115 | 2.491 | 2.884 | 2.769 | 3.216 | 3.578 | 4.012 | 4.646 | 5.307 | 6.278 | 6.484 | 6.903 | 7.144 |
| Long-term debt | 681 | 592 | 408 | 301 | 0 | 0 | 0 | 0 | 0 | 1.070 | 1.003 | 934 | 864 | 794 |
| Short-term debt | 250 | 259 | 530 | 457 | 417 | 320 | 430 | 443 | 763 | 632 | 834 | 517 | 369 | 476 |
| Total debt | 931 | 851 | 938 | 757 | 417 | 320 | 430 | 443 | 763 | 1.702 | 1.837 | 1.451 | 1.233 | 1.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Kresten Lorenzen | Audit | 0 companies |