| Revenue | DKK 859K | +11% |
| EBITDA | DKK 353K | +34% |
| Net profit | DKK 273K | +27% |
| Total assets | DKK 1,8M | +13% |
| Equity | DKK 1,6M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 604 | 733 | 664 | 789 | 861 | 813 | 790 | 1.027 | 1.126 | 1.034 | 962 | 775 | 859 |
| Staff expenses | -370 | -445 | -405 | -360 | -407 | -193 | -633 | -739 | -672 | -740 | -710 | -594 | -511 | -505 |
| EBITDA | 171 | 159 | 329 | 304 | 382 | 668 | 180 | 51 | 333 | 386 | 232 | 368 | 264 | 353 |
| Depreciation & amort. | -0 | -16 | -17 | -27 | -92 | -30 | -30 | -0 | -101 | -67 | -0 | -0 | -7 | -31 |
| EBIT | 171 | 143 | 312 | 277 | 290 | 638 | 150 | 51 | 232 | 319 | 232 | 368 | 257 | 323 |
| Net financials | 2 | -0 | 1 | -7 | -35 | -25 | -18 | -28 | -8 | -4 | -4 | -12 | 29 | 33 |
| Profit before tax | 173 | 143 | 313 | 270 | 254 | 613 | 133 | 23 | 224 | 315 | 229 | 356 | 286 | 356 |
| Tax | 46 | 35 | 83 | 65 | 64 | 144 | 40 | 21 | 45 | 74 | 54 | 83 | 70 | 82 |
| Net profit | 128 | 108 | 230 | 205 | 190 | 469 | 92 | 2 | 179 | 240 | 175 | 273 | 216 | 273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 511 | 471 | 813 | 927 | 2.215 | 2.612 | 2.293 | 2.216 | 1.598 | 1.430 | 1.450 | 1.562 | 1.590 | 1.797 |
| Equity | 328 | 339 | 471 | 576 | 665 | 1.031 | 1.017 | 911 | 980 | 1.107 | 1.168 | 1.323 | 1.417 | 1.555 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.085 | 1.049 | 1.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 132 | 342 | 342 | 465 | 533 | 262 | 1.305 | 617 | 291 | 270 | 238 | 174 | 231 |
| Total debt | 183 | 132 | 342 | 342 | 1.550 | 1.581 | 1.276 | 1.305 | 617 | 291 | 270 | 238 | 174 | 231 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|