| Revenue | DKK 847K | +29% |
| EBITDA | DKK 189K | +22% |
| Net profit | DKK 245K | -16% |
| Total assets | DKK 3,6M | +7% |
| Equity | DKK 3,5M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 851 | 724 | 615 | 634 | 890 | 740 | 563 | 1.092 | 897 | 909 | 855 | 655 | 847 |
| Staff expenses | -383 | -358 | -335 | -330 | -490 | -488 | -404 | -622 | -559 | -574 | -562 | -500 | -658 |
| EBITDA | 381 | 282 | 211 | 231 | 328 | 155 | -14 | 286 | 338 | 336 | 293 | 155 | 189 |
| Depreciation & amort. | -58 | -58 | -58 | -58 | -58 | -0 | -20 | -20 | -86 | -86 | -108 | -118 | -118 |
| EBIT | 322 | 224 | 153 | 173 | 269 | 155 | -34 | 266 | 252 | 249 | 184 | 36 | 70 |
| Net financials | 23 | 22 | 92 | 9 | 52 | 119 | -74 | 225 | 182 | 392 | -304 | 338 | 244 |
| Profit before tax | 346 | 246 | 245 | 182 | 322 | 274 | -108 | 492 | 434 | 642 | -119 | 374 | 314 |
| Tax | 86 | 62 | 60 | 43 | 71 | 61 | -24 | 108 | 96 | 141 | -26 | 83 | 69 |
| Net profit | 259 | 184 | 185 | 138 | 251 | 214 | -84 | 383 | 338 | 501 | -94 | 292 | 245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.188 | 1.233 | 1.442 | 1.541 | 1.878 | 2.038 | 2.101 | 2.513 | 2.809 | 3.245 | 3.138 | 3.391 | 3.639 |
| Equity | 972 | 1.156 | 1.341 | 1.480 | 1.731 | 1.944 | 1.860 | 2.243 | 2.582 | 3.082 | 2.989 | 3.281 | 3.526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 212 | 74 | 103 | 68 | 163 | 87 | 241 | 270 | 228 | 156 | 144 | 111 | 113 |
| Total debt | 212 | 74 | 103 | 68 | 163 | 94 | 241 | 270 | 228 | 156 | 144 | 111 | 113 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|