| Revenue | DKK 1,8M | +17% |
| EBITDA | DKK 332K | +29% |
| Net profit | DKK 139K | +41% |
| Total assets | DKK 5M | +5% |
| Equity | DKK 2,8M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.090 | 874 | 1.227 | 1.168 | 1.144 | 1.318 | 1.612 | 2.104 | 1.842 | 1.798 | 2.038 | 1.521 | 1.777 |
| Staff expenses | -788 | -950 | -934 | -962 | -932 | -904 | -1.102 | -1.153 | -1.048 | -1.241 | -1.243 | -1.264 | -1.445 |
| EBITDA | 302 | -75 | 293 | 205 | 213 | 414 | 510 | 951 | 794 | 556 | 795 | 257 | 332 |
| Depreciation & amort. | -100 | -74 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -68 | -79 | -86 | -89 |
| EBIT | 202 | -150 | 229 | 142 | 149 | 350 | 447 | 887 | 731 | 488 | 716 | 171 | 243 |
| Net financials | -87 | -94 | -74 | -70 | -58 | -33 | -17 | -13 | -12 | -6 | -11 | -40 | -62 |
| Profit before tax | 115 | -244 | 156 | 72 | 91 | 317 | 430 | 874 | 719 | 482 | 705 | 131 | 181 |
| Tax | 30 | -67 | 33 | 17 | 21 | 71 | 97 | 194 | 160 | 107 | 156 | 32 | 41 |
| Net profit | 85 | -177 | 123 | 55 | 71 | 246 | 333 | 680 | 558 | 374 | 550 | 99 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.236 | 4.104 | 4.150 | 4.060 | 4.073 | 4.237 | 4.332 | 4.640 | 5.192 | 5.133 | 5.440 | 4.748 | 5.001 |
| Equity | 1.291 | 1.114 | 1.237 | 1.292 | 1.363 | 1.609 | 1.842 | 2.413 | 2.862 | 3.123 | 3.559 | 2.826 | 2.843 |
| Long-term debt | 1.674 | 1.565 | 1.457 | 1.347 | 1.239 | 1.129 | 2.037 | 1.812 | 1.592 | 686 | 576 | 482 | 374 |
| Short-term debt | 1.139 | 1.360 | 1.358 | 1.306 | 1.335 | 1.292 | 1.226 | 1.071 | 1.282 | 1.064 | 1.040 | 1.175 | 1.521 |
| Total debt | 2.813 | 2.924 | 2.815 | 2.652 | 2.575 | 2.421 | 3.262 | 2.883 | 2.874 | 1.750 | 1.617 | 1.657 | 1.895 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Susan Hvitfeld Ley | Board of Directors | 0 companies |
| Per Fodslette Møller | Board of Directors | 0 companies |