| Revenue | DKK 2,3M | -10% |
| EBITDA | DKK 431K | +47% |
| Net profit | DKK 344K | +52% |
| Total assets | DKK 3,3M | -6% |
| Equity | DKK 2,4M | +6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.322 | 2.825 | 2.734 | 3.048 | 2.667 | 2.747 | 2.670 | 2.805 | 2.485 | 2.698 | 2.691 | 2.617 | 2.611 | 2.339 |
| Staff expenses | -2.071 | -1.966 | -2.273 | -2.287 | -2.202 | -2.336 | -2.181 | -2.302 | -2.042 | -2.275 | -1.850 | -2.074 | -2.319 | -1.908 |
| EBITDA | 252 | 859 | 461 | 761 | 465 | 411 | 420 | 503 | 442 | 423 | 841 | 544 | 293 | 431 |
| Depreciation & amort. | 51 | -59 | -47 | -20 | -20 | -85 | -9 | -9 | -1 | -9 | -9 | -9 | -8 | -0 |
| EBIT | 200 | 801 | 414 | 741 | 445 | 326 | 411 | 495 | 441 | 415 | 832 | 535 | 285 | 431 |
| Net financials | 3 | 9 | 7 | 1 | -1 | -8 | -4 | -1 | -3 | -4 | 1 | 5 | 10 | 12 |
| Profit before tax | 203 | 810 | 421 | 742 | 444 | 318 | 408 | 493 | 439 | 411 | 833 | 540 | 294 | 443 |
| Tax | 52 | 205 | 104 | 175 | 98 | 72 | 91 | 111 | 97 | 92 | 187 | 123 | 68 | 100 |
| Net profit | 151 | 605 | 317 | 566 | 346 | 246 | 316 | 382 | 341 | 319 | 647 | 417 | 226 | 344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.921 | 3.439 | 3.201 | 3.557 | 3.148 | 3.196 | 3.194 | 3.322 | 3.142 | 4.201 | 3.526 | 3.541 | 3.506 | 3.282 |
| Equity | 1.540 | 1.645 | 1.562 | 1.628 | 1.624 | 1.870 | 1.936 | 2.019 | 2.060 | 2.079 | 2.476 | 2.393 | 2.244 | 2.388 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 70 | 100 |
| Short-term debt | 1.360 | 1.784 | 1.636 | 1.927 | 1.524 | 1.323 | 1.257 | 1.303 | 1.082 | 2.122 | 1.050 | 1.029 | 1.192 | 794 |
| Total debt | 1.360 | 1.784 | 1.636 | 1.927 | 1.524 | 1.323 | 1.257 | 1.303 | 1.082 | 2.122 | 1.050 | 1.146 | 1.262 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 2008 | — | — |
SN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
USO HOLDING ApS , FREDERICIA | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Holst Nørgård | Management | 0 companies |
| Susanne Nørgård | Management | 0 companies |