| Revenue | DKK 3,9M | -6% |
| EBITDA | DKK 1,2M | +170% |
| Net profit | DKK 937K | +195% |
| Total assets | DKK 3,1M | +8% |
| Equity | DKK 2,3M | +38% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.389 | 3.367 | 4.477 | 4.437 | 3.830 | 5.339 | 6.225 | 4.277 | 3.281 | 4.920 | 5.998 | 4.081 | 3.850 |
| Staff expenses | -2.258 | -1.792 | -2.021 | -4.256 | -3.730 | -2.996 | -4.122 | -3.224 | -2.394 | -3.094 | -3.693 | -3.585 | -2.614 |
| EBITDA | 1.131 | 1.575 | 2.456 | 182 | 100 | 2.343 | 2.103 | 1.053 | 887 | 1.826 | 2.279 | 457 | 1.237 |
| Depreciation & amort. | -3 | -23 | -28 | -29 | -25 | -31 | -22 | -27 | -40 | -35 | -35 | -31 | -21 |
| EBIT | 1.127 | 1.551 | 2.427 | 152 | 75 | 2.312 | 2.081 | 1.026 | 847 | 1.791 | 2.244 | 426 | 1.215 |
| Net financials | 0 | 4 | -12 | 0 | 0 | 3 | -6 | -17 | -14 | -16 | -20 | -2 | -2 |
| Profit before tax | 1.128 | 1.556 | 2.415 | 152 | 75 | 2.315 | 2.075 | 1.009 | 833 | 1.774 | 2.224 | 424 | 1.213 |
| Tax | 300 | 393 | 607 | 37 | 27 | 540 | 464 | 232 | 190 | 399 | 494 | 107 | 276 |
| Net profit | 828 | 1.162 | 1.808 | 115 | 48 | 1.775 | 1.611 | 778 | 643 | 1.375 | 1.730 | 317 | 937 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.324 | 2.623 | 3.665 | 1.298 | 1.765 | 4.063 | 4.095 | 3.941 | 2.752 | 4.227 | 4.248 | 2.888 | 3.128 |
| Equity | 1.022 | 1.384 | 2.308 | 615 | 663 | 2.438 | 2.249 | 1.427 | 1.320 | 2.695 | 3.075 | 1.692 | 2.329 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.301 | 1.238 | 1.357 | 683 | 1.100 | 1.622 | 1.841 | 2.506 | 1.426 | 1.528 | 1.172 | 1.196 | 800 |
| Total debt | 1.301 | 1.238 | 1.357 | 683 | 1.100 | 1.622 | 1.841 | 2.506 | 1.426 | 1.528 | 1.172 | 1.196 | 800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2008 | — | — |
LM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUCA ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Axel Fester | Management | 0 companies |
| Lars Meinert Vedel | Management | 0 companies |