| Revenue | DKK 862K | -4% |
| EBITDA | DKK 103K | -22% |
| Net profit | DKK 82K | -22% |
| Total assets | DKK 602K | +2% |
| Equity | DKK 282K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 829 | 775 | 789 | 1.288 | 1.202 | 1.460 | 1.213 | 1.419 | 1.132 | 1.349 | 761 | 893 | 862 |
| Staff expenses | -472 | -527 | -567 | -1.062 | -792 | -725 | -832 | -756 | -719 | -759 | -729 | -762 | -759 |
| EBITDA | 357 | -248 | -222 | 226 | 410 | 735 | 381 | 662 | 413 | 590 | 32 | 131 | 103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -19 | -0 | -0 | -0 |
| EBIT | 357 | -248 | -222 | 226 | 410 | 733 | 378 | 659 | 410 | 571 | 32 | 131 | 103 |
| Net financials | 9 | 3 | 2 | 1 | 2 | 0 | 0 | -1 | -1 | 3 | 1 | 4 | 3 |
| Profit before tax | 366 | -119 | -113 | 228 | 412 | 733 | 378 | 659 | 409 | 574 | 33 | 135 | 106 |
| Tax | 93 | 65 | 56 | 56 | 92 | 163 | 84 | 146 | 90 | 127 | 8 | 30 | 24 |
| Net profit | 273 | -185 | -169 | 172 | 320 | 571 | 294 | 513 | 319 | 447 | 25 | 105 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 757 | 651 | 652 | 935 | 874 | 1.292 | 836 | 1.177 | 1.081 | 1.087 | 411 | 590 | 602 |
| Equity | 200 | 200 | 200 | 200 | 520 | 771 | 494 | 713 | 519 | 647 | 225 | 305 | 282 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 557 | 451 | 452 | 735 | 354 | 521 | 340 | 462 | 558 | 440 | 186 | 285 | 320 |
| Total debt | 557 | 451 | 452 | 735 | 354 | 521 | 340 | 462 | 558 | 440 | 186 | 285 | 320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MØLBY HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sandbæk Mølby | Management | 0 companies |
| Henning Biil | Management | 0 companies |