| Revenue | DKK 753K | -4% |
| EBITDA | DKK 84K | -40% |
| Net profit | DKK 252K | -13% |
| Total assets | DKK 2,5M | +4% |
| Equity | DKK 2,4M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 665 | 585 | 622 | 435 | 334 | 868 | 712 | 793 | 993 | 968 | 786 | 753 |
| Staff expenses | -454 | -514 | -454 | -528 | -429 | -278 | -423 | -619 | -604 | -595 | -605 | -647 | -670 |
| EBITDA | 163 | 151 | 131 | 94 | 6 | 55 | 445 | 93 | 189 | 398 | 364 | 139 | 84 |
| Depreciation & amort. | -27 | -20 | -15 | -32 | -24 | -18 | -14 | -10 | -10 | -8 | -23 | -0 | -0 |
| EBIT | 136 | 131 | 116 | 62 | -19 | 37 | 431 | 82 | 179 | 390 | 341 | 139 | 84 |
| Net financials | 2 | 259 | 82 | 39 | 40 | 2 | -9 | -6 | -7 | 119 | -211 | 211 | 234 |
| Profit before tax | 139 | 390 | 198 | 101 | 21 | 39 | 421 | 76 | 172 | 509 | 130 | 350 | 318 |
| Tax | 35 | 34 | 29 | 15 | -5 | 8 | 95 | 17 | 37 | 111 | 27 | 61 | 66 |
| Net profit | 104 | 356 | 169 | 86 | 26 | 31 | 327 | 59 | 134 | 398 | 103 | 289 | 252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 809 | 1.128 | 1.189 | 1.294 | 1.369 | 1.212 | 1.685 | 1.603 | 1.955 | 2.077 | 2.101 | 2.429 | 2.515 |
| Equity | 692 | 998 | 1.117 | 1.152 | 1.128 | 1.109 | 1.385 | 1.395 | 1.474 | 1.822 | 1.926 | 2.185 | 2.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 117 | 130 | 73 | 142 | 241 | 103 | 299 | 208 | 481 | 254 | 176 | 244 | 122 |
| Total debt | 117 | 130 | 73 | 142 | 241 | 103 | 299 | 208 | 481 | 254 | 176 | 244 | 122 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|