| Revenue | DKK 2,8M | +25% |
| EBITDA | DKK 395K | +177% |
| Net profit | DKK 224K | +325% |
| Total assets | DKK 3,6M | +61% |
| Equity | DKK 1,4M | +20% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.469 | 2.749 | 2.912 | 3.314 | 3.009 | 3.280 | 2.816 | 2.769 | 2.566 | 2.941 | 2.683 | 2.155 | 2.265 | 2.842 |
| Staff expenses | -2.893 | -2.534 | -2.517 | -2.863 | -2.668 | -2.942 | -2.522 | -2.548 | -2.296 | -2.291 | -2.171 | -1.850 | -1.972 | -2.269 |
| EBITDA | 576 | 215 | 395 | 452 | 341 | 338 | 294 | 222 | 270 | 649 | 511 | 305 | 143 | 395 |
| Depreciation & amort. | -206 | -156 | -104 | -142 | -95 | -221 | -172 | -172 | -192 | -206 | -187 | -227 | -75 | -84 |
| EBIT | 370 | 59 | 290 | 310 | 245 | 117 | 122 | 49 | 79 | 443 | 324 | 79 | 67 | 311 |
| Net financials | -80 | -28 | -28 | -14 | -16 | -4 | -4 | -4 | -4 | -9 | -14 | -6 | -2 | -21 |
| Profit before tax | 290 | 31 | 262 | 296 | 229 | 113 | 117 | 45 | 75 | 434 | 310 | 72 | 65 | 289 |
| Tax | -0 | -0 | 87 | -0 | 37 | 27 | 26 | 13 | 18 | 98 | 70 | 18 | 13 | 66 |
| Net profit | 290 | 31 | 175 | 296 | 192 | 86 | 92 | 32 | 56 | 337 | 241 | 55 | 53 | 224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.611 | 1.244 | 948 | 1.375 | 2.992 | 7.460 | 1.946 | 3.413 | 2.757 | 3.632 | 2.463 | 2.191 | 2.223 | 3.585 |
| Equity | -504 | -473 | -298 | -2 | 190 | 276 | 368 | 400 | 456 | 793 | 1.033 | 1.088 | 1.141 | 1.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 37 | 64 | 67 | 80 | 67 | 132 | 60 | 0 | 0 | 0 |
| Short-term debt | 2.114 | 1.716 | 1.246 | 1.378 | 2.765 | 7.120 | 1.511 | 2.932 | 2.233 | 2.708 | 1.369 | 1.053 | 1.026 | 2.128 |
| Total debt | 2.114 | 1.716 | 1.246 | 1.378 | 2.802 | 7.184 | 1.578 | 3.013 | 2.300 | 2.840 | 1.429 | 1.053 | 1.026 | 2.128 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|