| Revenue | DKK 1,9M | +37% |
| EBITDA | DKK 1,3M | +65% |
| Net profit | DKK 1M | +21% |
| Total assets | DKK 7,2M | +16% |
| Equity | DKK 6,6M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.458 | 1.282 | 1.600 | — | 1.664 | 1.541 | 1.878 | 1.684 | 1.837 | 1.414 | 1.515 | 1.757 | 1.376 | 1.879 |
| Staff expenses | -284 | -1.026 | -1.104 | -1.371 | -986 | -1.293 | -978 | -1.166 | -846 | -607 | -607 | -609 | -605 | -607 |
| EBITDA | 1.174 | 256 | 496 | 10 | 679 | 248 | 900 | 518 | 991 | 808 | 908 | 1.149 | 771 | 1.272 |
| Depreciation & amort. | 102 | 111 | -111 | -2 | -11 | -11 | -49 | -87 | -84 | -76 | -76 | -38 | -0 | -0 |
| EBIT | 1.072 | 145 | 385 | 8 | 668 | 237 | 851 | 431 | 907 | 732 | 833 | 1.111 | 771 | 1.272 |
| Net financials | 3 | 74 | -111 | -14 | -89 | 31 | -448 | -0 | 99 | 151 | -38 | 68 | 320 | 52 |
| Profit before tax | 1.040 | 123 | 274 | -6 | 579 | 267 | 403 | 430 | 1.005 | 883 | 795 | 1.179 | 1.091 | 1.324 |
| Tax | 244 | 35 | 86 | 20 | 123 | 58 | 82 | 98 | 224 | 198 | 186 | 264 | 242 | 296 |
| Net profit | 796 | 87 | 188 | -26 | 455 | 209 | 320 | 332 | 781 | 685 | 609 | 916 | 848 | 1.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.197 | 1.943 | 2.040 | 1.893 | 2.312 | 2.423 | 2.697 | 2.905 | 3.769 | 4.245 | 4.662 | 5.482 | 6.178 | 7.172 |
| Equity | 1.607 | 1.598 | 1.687 | 1.561 | 1.915 | 2.021 | 2.235 | 2.460 | 3.130 | 3.702 | 4.196 | 4.994 | 5.720 | 6.613 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 590 | 345 | 352 | 323 | 390 | 397 | 454 | 439 | 638 | 543 | 466 | 488 | 458 | 559 |
| Total debt | 590 | 345 | 352 | 323 | 390 | 397 | 454 | 439 | 638 | 543 | 466 | 488 | 458 | 559 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|