| Revenue | DKK 973K | +22% |
| EBITDA | DKK 438K | +68% |
| Net profit | DKK 210K | +114% |
| Total assets | DKK 1,1M | +9% |
| Equity | DKK 878K | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 734 | 823 | 557 | 748 | 774 | 875 | 863 | 1.134 | 916 | 939 | 767 | 800 | 973 |
| Staff expenses | -505 | -640 | -647 | -541 | -541 | -531 | -533 | -535 | -536 | -568 | -535 | -531 | -538 | -535 |
| EBITDA | 182 | 94 | 176 | -18 | 207 | 242 | 342 | 328 | 598 | 328 | 404 | 236 | 261 | 438 |
| Depreciation & amort. | 20 | -60 | -76 | -35 | -82 | -86 | -58 | -69 | -75 | -80 | -127 | -129 | -129 | -154 |
| EBIT | 162 | 34 | 100 | -53 | 126 | 156 | 284 | 259 | 523 | 248 | 277 | 107 | 132 | 283 |
| Net financials | -6 | -9 | -5 | -7 | -12 | -11 | -6 | -2 | -6 | -8 | -7 | -2 | 0 | -2 |
| Profit before tax | 157 | 25 | 94 | -61 | 114 | 145 | 278 | 257 | 517 | 240 | 270 | 105 | 132 | 281 |
| Tax | 44 | 12 | 29 | -9 | 15 | 48 | 81 | 64 | 115 | 50 | 62 | 30 | 34 | 71 |
| Net profit | 112 | 13 | 66 | -52 | 99 | 97 | 197 | 193 | 401 | 190 | 208 | 75 | 98 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 440 | 487 | 497 | 541 | 519 | 623 | 687 | 1.098 | 1.027 | 1.131 | 1.027 | 1.007 | 1.094 |
| Equity | 273 | 189 | 195 | 77 | 176 | 223 | 322 | 407 | 698 | 775 | 869 | 826 | 803 | 878 |
| Long-term debt | 156 | 77 | 45 | 160 | 135 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 165 | 160 | 236 | 259 | 230 | 261 | 282 | 263 | 349 | 204 | 224 | 173 | 194 | 198 |
| Total debt | 321 | 238 | 282 | 419 | 365 | 296 | 282 | 263 | 349 | 204 | 224 | 173 | 194 | 198 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|