| Revenue | DKK 94,5M | +26% |
| EBITDA | DKK 47,5M | +51% |
| Net profit | DKK 27,6M | +231% |
| Total assets | DKK 184,4M | +26% |
| Equity | DKK 76,4M | +54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -17 | -88 | 40.725 | 42.968 | 44.115 | 50.199 | 49.103 | 49.763 | 49.959 | 64.305 | 73.198 | 74.979 | 94.487 |
| Staff expenses | -0 | -0 | -0 | -29.124 | -29.713 | -30.636 | -33.545 | -31.770 | -31.420 | -33.621 | -37.308 | -41.330 | -43.531 | -46.873 |
| EBITDA | 5 | -17 | -88 | 11.602 | 13.254 | 13.478 | 16.654 | 17.333 | 18.343 | 16.338 | 26.925 | 31.868 | 31.444 | 47.514 |
| Depreciation & amort. | -0 | -0 | -0 | -8.165 | -7.914 | -9.038 | -10.779 | -12.354 | -12.985 | -15.314 | -16.272 | -17.509 | -18.394 | -17.976 |
| EBIT | 5 | -17 | -88 | 3.436 | 5.340 | 4.440 | 5.875 | 4.979 | 5.357 | 1.024 | 10.653 | 14.359 | 13.050 | 29.538 |
| Net financials | 501 | -1.193 | -763 | -1.180 | -1.018 | -1.030 | -1.202 | -1.429 | -1.161 | -1.224 | -1.204 | -1.811 | -2.275 | 9.734 |
| Profit before tax | 506 | -1.210 | -851 | 2.129 | 4.322 | 3.410 | 4.673 | 3.551 | 4.197 | -200 | 9.449 | 12.548 | 10.776 | 39.273 |
| Tax | 4 | 189 | -31 | 495 | 936 | 749 | 975 | 859 | 770 | -61 | 2.069 | 3.079 | 2.423 | 6.373 |
| Net profit | 502 | -1.399 | -820 | 1.634 | 3.386 | 2.661 | 3.697 | 2.691 | 3.427 | -139 | 7.379 | 9.469 | 8.352 | 27.633 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.275 | 2.165 | 15.042 | 69.234 | 75.511 | 85.528 | 119.950 | 116.330 | 126.281 | 125.268 | 135.475 | 135.543 | 146.377 | 184.444 |
| Equity | 2.020 | 603 | 12.617 | 14.244 | 17.479 | 20.037 | 23.628 | 26.211 | 29.527 | 29.275 | 36.655 | 43.124 | 49.476 | 76.424 |
| Long-term debt | 0 | 0 | 274 | 26.172 | 25.131 | 29.999 | 30.818 | 52.574 | 57.130 | 53.560 | 56.824 | 54.672 | 55.287 | 59.609 |
| Short-term debt | 256 | 1.562 | 1.843 | 24.030 | 29.039 | 31.231 | 61.299 | 32.776 | 34.828 | 37.977 | 38.184 | 34.130 | 38.775 | 32.537 |
| Total debt | 256 | 1.562 | 2.117 | 50.203 | 54.170 | 61.230 | 92.117 | 85.350 | 91.958 | 91.537 | 95.008 | 88.802 | 94.062 | 92.146 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Nyhøj Kristensen | Board of Directors | 0 companies |
| Jacob Schjern Andersen | Chairman | 0 companies |