| Revenue | DKK 567K | -22% |
| EBITDA | DKK 129K | -53% |
| Net profit | DKK 82K | -59% |
| Total assets | DKK 861K | -3% |
| Equity | DKK 710K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 212 | 210 | 482 | 277 | 395 | 331 | 134 | 478 | 657 | 627 | 536 | 468 | 723 | 567 |
| Staff expenses | -170 | -142 | -280 | -232 | -279 | -232 | -206 | -313 | -477 | -524 | -537 | -466 | -448 | -439 |
| EBITDA | 43 | 68 | 201 | 44 | 116 | 100 | -72 | 165 | 180 | 104 | -1 | 35 | 275 | 129 |
| Depreciation & amort. | -37 | -37 | -67 | -34 | -41 | -64 | -30 | -0 | -7 | -11 | -13 | 17 | -22 | -24 |
| EBIT | 6 | 31 | 134 | 10 | 75 | 35 | -102 | 165 | 173 | 92 | -14 | 19 | 253 | 104 |
| Net financials | -4 | 0 | 2 | 3 | -1 | -4 | -2 | 4 | 7 | -1 | -2 | -0 | 1 | 1 |
| Profit before tax | 2 | 31 | 136 | 13 | 74 | 31 | -103 | 169 | 180 | 92 | -16 | 18 | 254 | 105 |
| Tax | 1 | 8 | 33 | 3 | 16 | 7 | -23 | 37 | 41 | 22 | -1 | 6 | 57 | 23 |
| Net profit | 1 | 23 | 103 | 10 | 58 | 24 | -80 | 131 | 139 | 70 | -14 | 12 | 197 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 332 | 256 | 440 | 460 | 636 | 648 | 302 | 513 | 722 | 725 | 681 | 603 | 889 | 861 |
| Equity | 130 | 153 | 256 | 241 | 299 | 298 | 167 | 299 | 438 | 433 | 418 | 431 | 628 | 710 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 186 | 87 | 184 | 216 | 326 | 338 | 134 | 214 | 280 | 286 | 252 | 163 | 248 | 138 |
| Total debt | 186 | 87 | 184 | 216 | 326 | 338 | 134 | 214 | 280 | 286 | 252 | 163 | 248 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I & F ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bruun Isaksen | Management | 0 companies |