| Revenue | DKK 496K | +5% |
| EBITDA | DKK 136K | -42% |
| Net profit | DKK 1,6M | -4% |
| Total assets | DKK 12,3M | +14% |
| Equity | DKK 11,3M | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.300 | 1.561 | 1.675 | — | 1.540 | 1.554 | 1.462 | 1.681 | 447 | 524 | 387 | 395 | 474 | 496 |
| Staff expenses | -1.066 | -895 | -950 | -0 | -914 | -1.029 | -1.077 | -1.072 | -134 | -169 | -176 | -287 | -340 | -360 |
| EBITDA | 234 | 666 | 724 | 0 | 626 | 525 | 385 | 609 | 313 | 355 | 211 | 108 | 235 | 136 |
| Depreciation & amort. | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -107 | -125 | -125 | 51 | -18 |
| EBIT | 223 | 666 | 724 | 0 | 626 | 525 | 385 | 609 | 288 | 248 | 85 | -17 | 185 | 118 |
| Net financials | 6 | 3 | 1 | 0 | 115 | 148 | 96 | 478 | 358 | 670 | 987 | 1.289 | 1.528 | 1.521 |
| Profit before tax | 229 | 669 | 726 | 0 | 741 | 674 | 481 | 1.087 | 646 | 919 | 1.072 | 1.272 | 1.713 | 1.639 |
| Tax | 60 | 168 | 182 | -0 | 144 | 119 | 94 | 146 | 77 | 65 | 7 | 20 | 75 | 59 |
| Net profit | 169 | 501 | 544 | 0 | 598 | 555 | 387 | 941 | 569 | 853 | 1.065 | 1.252 | 1.638 | 1.579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.032 | 1.553 | 2.295 | 0 | 4.662 | 5.410 | 6.160 | 5.701 | 5.828 | 6.987 | 8.264 | 9.479 | 10.777 | 12.331 |
| Equity | 744 | 1.245 | 1.788 | 0 | 2.971 | 3.498 | 3.856 | 4.774 | 5.298 | 6.101 | 7.109 | 8.303 | 9.879 | 11.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.160 | 1.100 | 1.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 288 | 309 | 506 | 0 | 531 | 812 | 1.263 | 927 | 506 | 864 | 1.144 | 1.176 | 897 | 1.007 |
| Total debt | 288 | 309 | 506 | 0 | 1.691 | 1.912 | 2.303 | 927 | 506 | 864 | 1.144 | 1.176 | 897 | 1.007 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|