| Revenue | DKK 1,4M | -6% |
| EBITDA | DKK 666K | -26% |
| Net profit | DKK 533K | -51% |
| Total assets | DKK 10,5M | +4% |
| Equity | DKK 9,8M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.324 | 1.230 | 1.140 | 1.380 | 1.736 | 1.579 | 1.219 | 1.717 | 1.581 | 1.860 | 1.457 | 1.473 | 1.463 | 1.371 |
| Staff expenses | -331 | -462 | -373 | -587 | -565 | -568 | -791 | -494 | -873 | -618 | -608 | -556 | -558 | -705 |
| EBITDA | 993 | 768 | 766 | 793 | 1.171 | 1.011 | 427 | 1.223 | 708 | 1.242 | 848 | 917 | 905 | 666 |
| Depreciation & amort. | -3 | -0 | -0 | -4 | -47 | -94 | -66 | -66 | -21 | -0 | -32 | -55 | -55 | -55 |
| EBIT | 989 | 768 | 766 | 789 | 1.124 | 916 | 361 | 1.157 | 687 | 1.242 | 816 | 861 | 850 | 610 |
| Net financials | 45 | 108 | 119 | -87 | -32 | 50 | 10 | 79 | 117 | 345 | -432 | 297 | 558 | 74 |
| Profit before tax | 1.034 | 876 | 885 | 703 | 1.092 | 966 | 371 | 1.236 | 804 | 1.587 | 384 | 1.159 | 1.407 | 684 |
| Tax | 260 | 234 | 219 | 168 | 241 | 215 | 83 | 273 | 179 | 347 | 85 | 257 | 310 | 151 |
| Net profit | 774 | 642 | 666 | 535 | 851 | 752 | 287 | 963 | 624 | 1.240 | 299 | 901 | 1.097 | 533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.699 | 4.181 | 4.291 | 4.847 | 5.383 | 5.984 | 5.909 | 7.004 | 7.391 | 8.640 | 8.379 | 9.121 | 10.106 | 10.486 |
| Equity | 3.087 | 3.629 | 3.895 | 4.130 | 4.881 | 5.523 | 5.610 | 6.468 | 6.893 | 7.932 | 7.981 | 8.568 | 9.365 | 9.776 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 612 | 552 | 396 | 700 | 485 | 443 | 278 | 517 | 498 | 707 | 382 | 532 | 720 | 691 |
| Total debt | 612 | 552 | 396 | 700 | 485 | 443 | 278 | 517 | 498 | 707 | 382 | 532 | 720 | 691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |