| Revenue | DKK 1,2M | +2% |
| EBITDA | DKK 161K | -18% |
| Net profit | DKK 124K | -16% |
| Total assets | DKK 745K | +12% |
| Equity | DKK 289K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 937 | 956 | 902 | 911 | 1.000 | 1.099 | 1.145 | 1.095 | 984 | 1.095 | 1.126 | 1.225 | 1.245 |
| Staff expenses | -840 | -840 | -843 | -842 | -887 | -871 | -907 | -997 | -1.001 | -1.034 | -1.052 | -1.029 | -1.084 |
| EBITDA | 97 | 116 | 59 | 69 | 113 | 228 | 237 | 97 | -17 | 60 | 74 | 196 | 161 |
| Depreciation & amort. | -20 | -9 | -7 | -0 | -0 | -10 | -10 | -20 | -10 | -12 | -12 | -8 | -0 |
| EBIT | 77 | 107 | 51 | 69 | 113 | 218 | 228 | 77 | -27 | 49 | 63 | 189 | 161 |
| Net financials | -4 | -0 | -3 | -0 | -0 | -2 | -0 | 0 | -3 | -3 | -2 | -0 | 1 |
| Profit before tax | 72 | 107 | 48 | 69 | 113 | 216 | 227 | 77 | -31 | 46 | 61 | 189 | 162 |
| Tax | 20 | 31 | 14 | 15 | 25 | 50 | 52 | 17 | -0 | 4 | 14 | 41 | 38 |
| Net profit | 53 | 76 | 34 | 54 | 88 | 166 | 175 | 59 | -31 | 42 | 47 | 147 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 399 | 443 | 412 | 442 | 505 | 505 | 689 | 524 | 647 | 756 | 453 | 664 | 745 |
| Equity | 188 | 202 | 161 | 182 | 220 | 220 | 331 | 240 | 121 | 163 | 209 | 287 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 210 | 241 | 251 | 260 | 285 | 285 | 357 | 284 | 526 | 594 | 244 | 377 | 456 |
| Total debt | 210 | 241 | 251 | 260 | 285 | 285 | 357 | 284 | 526 | 594 | 244 | 377 | 456 |
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 |
|---|