| Revenue | DKK 5,7M | +61% |
| EBITDA | DKK 3,9M | +140% |
| Net profit | DKK 3M | +145% |
| Total assets | DKK 5M | +89% |
| Equity | DKK 3,1M | +118% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.834 | 3.013 | 2.935 | 3.755 | 2.639 | 2.863 | 3.436 | 4.256 | 3.889 | 3.911 | 3.719 | 2.840 | 3.540 | 5.717 |
| Staff expenses | -1.428 | -1.440 | -1.382 | -1.411 | -1.666 | -1.463 | -1.545 | -1.766 | -1.555 | -1.672 | -1.571 | -1.500 | -1.623 | -1.675 |
| EBITDA | 988 | 1.254 | 1.188 | 1.816 | 854 | 1.229 | 1.741 | 2.322 | 2.182 | 2.054 | 1.648 | 1.454 | 1.625 | 3.905 |
| Depreciation & amort. | -0 | 11 | 17 | -20 | -33 | -34 | -39 | -39 | -23 | -6 | -9 | -6 | -6 | -7 |
| EBIT | 988 | 1.243 | 1.170 | 1.796 | 821 | 1.195 | 1.702 | 2.284 | 2.159 | 2.048 | 1.639 | 1.448 | 1.619 | 3.898 |
| Net financials | -1 | 0 | 5 | 1 | -0 | -1 | -0 | -7 | -10 | -10 | -16 | 80 | -39 | -2 |
| Profit before tax | 987 | 1.233 | 1.158 | 3.613 | 820 | 1.195 | 1.701 | 2.277 | 2.150 | 2.038 | 1.623 | 1.528 | 1.580 | 3.896 |
| Tax | 240 | 308 | 285 | 433 | 174 | 266 | 381 | 505 | 480 | 445 | 356 | 336 | 356 | 902 |
| Net profit | 747 | 925 | 873 | 1.364 | 646 | 928 | 1.321 | 1.772 | 1.670 | 1.593 | 1.267 | 1.192 | 1.224 | 2.994 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.301 | 4.507 | 3.023 | 3.192 | 1.800 | 2.512 | 2.581 | 3.279 | 3.333 | 2.098 | 2.089 | 2.418 | 2.647 | 5.001 |
| Equity | 130 | 130 | 130 | 193 | 840 | 1.168 | 1.589 | 2.040 | 2.010 | 1.003 | 1.420 | 1.412 | 1.437 | 3.131 |
| Long-term debt | 0 | 0 | 0 | 284 | 48 | 101 | 240 | 373 | 472 | 415 | 253 | 202 | 245 | 820 |
| Short-term debt | 2.145 | 3.450 | 1.992 | 2.709 | 907 | 1.239 | 752 | 865 | 851 | 680 | 416 | 787 | 962 | 1.047 |
| Total debt | 179 | 164 | 140 | 2.993 | 955 | 1.340 | 992 | 1.239 | 1.323 | 1.095 | 668 | 989 | 1.207 | 1.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2008 | — | — |
HI Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.IQBAL HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
AIVOT HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Toftager-Larsen | Management | 0 companies |
| Hussain Iqbal | Management | 0 companies |