| Revenue | DKK 2,3M | +7% |
| EBITDA | DKK 480K | +6% |
| Net profit | DKK 300K | +13% |
| Total assets | DKK 9,1M | +0% |
| Equity | DKK 5,6M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.904 | 1.551 | 1.999 | 1.524 | 1.229 | 1.545 | 1.756 | 2.155 | 1.667 | 1.853 | 2.217 | 2.186 | 2.342 |
| Staff expenses | -1.325 | -1.120 | -1.136 | -1.016 | -1.016 | -929 | -1.036 | -1.352 | -1.221 | -1.029 | -1.321 | -1.467 | -1.597 |
| EBITDA | 385 | 224 | 625 | 294 | 97 | 382 | 457 | 486 | 157 | 423 | 501 | 451 | 480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -5 | -13 | -17 | -26 | -26 | -21 | -13 | -9 |
| EBIT | 385 | 224 | 625 | 294 | 97 | 377 | 444 | 468 | 131 | 397 | 479 | 438 | 471 |
| Net financials | -162 | -151 | -139 | -129 | -163 | -118 | -92 | -96 | -73 | -81 | -78 | -101 | -111 |
| Profit before tax | 223 | 72 | 486 | 165 | -67 | 259 | 352 | 373 | 58 | 316 | 401 | 337 | 360 |
| Tax | 53 | -39 | 106 | -37 | -30 | 42 | 79 | 58 | 1 | 73 | 62 | 72 | 60 |
| Net profit | 170 | 111 | 380 | 203 | -37 | 218 | 273 | 315 | 57 | 243 | 340 | 265 | 300 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.186 | 6.897 | 7.288 | 6.890 | 6.841 | 7.932 | 8.237 | 8.598 | 8.860 | 9.042 | 9.211 | 9.140 | 9.128 |
| Equity | — | 3.350 | 3.729 | 3.932 | 3.895 | 4.113 | 4.386 | 4.701 | 4.757 | 5.000 | 5.226 | 5.373 | 5.551 |
| Long-term debt | 4.826 | 4.001 | 3.766 | 3.492 | 3.245 | 4.792 | 4.340 | 3.876 | 5.641 | 2.589 | 2.278 | 1.965 | 1.629 |
| Short-term debt | 1.087 | 1.162 | 1.182 | 798 | 929 | 1.029 | 1.284 | 1.578 | 898 | 1.170 | 1.454 | 1.529 | 1.681 |
| Total debt | 5.913 | 5.163 | 3.559 | 2.958 | 4.173 | 5.821 | 5.624 | 5.454 | 6.540 | 3.759 | 3.732 | 3.494 | 3.309 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Thisted | Chairman | 0 companies |
| Peter Ørgaard Thisted | Board of Directors | 0 companies |