| Revenue | DKK 3,8M | +18% |
| EBITDA | DKK 2,6M | +33% |
| Net profit | DKK 2,6M | -6% |
| Total assets | DKK 15,7M | -14% |
| Equity | DKK 14,2M | +15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 932 | 1.197 | 1.463 | 1.824 | 2.023 | 3.529 | 3.403 | 4.127 | 3.132 | 4.368 | 3.314 | 2.735 | 3.182 | 3.761 |
| Staff expenses | -619 | -811 | -740 | -1.347 | -1.324 | -1.764 | -1.907 | -2.074 | -1.422 | -2.145 | -1.706 | -1.340 | -1.252 | -1.188 |
| EBITDA | 313 | 386 | 724 | 477 | 699 | 1.764 | 1.495 | 2.053 | 1.709 | 2.222 | 1.608 | 1.396 | 1.930 | 2.573 |
| Depreciation & amort. | -216 | -226 | -260 | -232 | -159 | -242 | -271 | -369 | -304 | -264 | -197 | -158 | -144 | -154 |
| EBIT | 97 | 160 | 464 | 245 | 540 | 1.522 | 1.225 | 1.684 | 1.405 | 1.958 | 1.411 | 1.238 | 1.786 | 2.419 |
| Net financials | -16 | -16 | -15 | -11 | -17 | -18 | -108 | -76 | -38 | -141 | -71 | 253 | 1.423 | 663 |
| Profit before tax | 81 | 143 | 449 | 233 | 523 | 1.504 | 1.117 | 1.608 | 1.367 | 1.818 | 1.340 | 1.491 | 3.209 | 3.082 |
| Tax | 4 | 36 | 113 | 58 | 123 | 330 | 261 | 365 | 310 | 418 | 309 | 297 | 481 | 517 |
| Net profit | 77 | 107 | 336 | 176 | 400 | 1.174 | 856 | 1.243 | 1.057 | 1.400 | 1.031 | 1.194 | 2.728 | 2.565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.806 | 1.932 | 2.625 | 3.189 | 3.158 | 5.048 | 9.447 | 10.522 | 11.555 | 13.672 | 14.454 | 15.248 | 18.134 | 15.667 |
| Equity | 691 | 798 | 1.135 | 1.310 | 1.711 | 2.885 | 3.741 | 4.984 | 6.041 | 7.441 | 8.472 | 9.666 | 12.393 | 14.209 |
| Long-term debt | 509 | 345 | 350 | 155 | 282 | 548 | 713 | 468 | 354 | 233 | 183 | 124 | 99 | 73 |
| Short-term debt | 566 | 742 | 1.095 | 1.696 | 1.133 | 1.572 | 4.942 | 5.043 | 5.143 | 5.989 | 5.748 | 5.414 | 5.579 | 1.340 |
| Total debt | 1.075 | 1.088 | 1.445 | 1.852 | 1.415 | 2.120 | 5.656 | 5.510 | 5.496 | 6.222 | 5.931 | 5.538 | 5.678 | 1.413 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|