| Revenue | DKK 955K | -8% |
| EBITDA | DKK 238K | -31% |
| Net profit | DKK 154K | -24% |
| Total assets | DKK 932K | -3% |
| Equity | DKK 712K | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 876 | 1.049 | 1.021 | 1.170 | 1.083 | 568 | 677 | 773 | 1.102 | 1.093 | 918 | 1.042 | 955 |
| Staff expenses | -808 | -776 | -881 | -806 | -772 | -519 | -425 | -623 | -658 | -673 | -687 | -695 | -717 |
| EBITDA | 68 | 244 | 140 | 364 | 311 | 49 | 243 | 151 | 444 | 420 | 230 | 348 | 238 |
| Depreciation & amort. | 53 | -10 | -40 | -22 | -30 | -30 | -38 | -28 | -44 | -57 | -138 | -73 | -56 |
| EBIT | 15 | 234 | 100 | 342 | 281 | 19 | 205 | 123 | 400 | 363 | 92 | 275 | 182 |
| Net financials | -12 | -3 | 1 | -1 | -1 | -0 | -0 | -5 | -4 | -6 | 7 | 23 | 18 |
| Profit before tax | 4 | 231 | 101 | 341 | 280 | 19 | 205 | 118 | 397 | 357 | 99 | 297 | 200 |
| Tax | 4 | 61 | 30 | 83 | 64 | 6 | 44 | 29 | 68 | 109 | 28 | 94 | 47 |
| Net profit | -0 | 170 | 71 | 258 | 216 | 13 | 161 | 89 | 329 | 247 | 72 | 203 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 316 | 476 | 648 | 705 | 726 | 405 | 595 | 496 | 1.114 | 1.196 | 830 | 960 | 932 |
| Equity | 63 | 136 | 207 | 390 | 405 | 218 | 304 | 285 | 503 | 638 | 595 | 681 | 712 |
| Long-term debt | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 330 | 441 | 305 | 305 | 170 | 277 | 198 | 596 | 525 | 226 | 260 | 209 |
| Total debt | 236 | 330 | 441 | 305 | 305 | 170 | 277 | 198 | 596 | 525 | 226 | 260 | 209 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|