| Revenue | DKK 2M | -3% |
| EBITDA | DKK 653K | -21% |
| Net profit | DKK 335K | -57% |
| Total assets | DKK 2,9M | +10% |
| Equity | DKK 2,3M | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.708 | 1.133 | 1.945 | 1.632 | 2.490 | 2.894 | 1.937 | 1.639 | 984 | 1.793 | 1.710 | 1.818 | 2.025 | 1.968 |
| Staff expenses | -1.372 | -1.083 | -1.166 | -1.447 | -1.146 | -1.146 | -1.875 | -1.394 | -755 | -1.188 | -1.251 | -1.438 | -1.197 | -1.316 |
| EBITDA | 313 | 11 | 875 | 116 | 1.344 | 1.003 | 62 | 245 | 229 | 605 | 459 | 379 | 829 | 653 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -69 | -48 | -34 | -56 | -48 | -48 | -48 | -48 | -20 | -0 |
| EBIT | 313 | 11 | 875 | 116 | 1.275 | 954 | 28 | 189 | 181 | 557 | 411 | 331 | 809 | 653 |
| Net financials | 46 | 125 | -15 | 84 | 74 | 2 | -10 | -7 | 1 | -3 | -26 | 63 | 196 | -222 |
| Profit before tax | 359 | 136 | 859 | 200 | 1.349 | 956 | 18 | 182 | 181 | 554 | 385 | 394 | 1.005 | 430 |
| Tax | 79 | 4 | 226 | 52 | 303 | 212 | 8 | 44 | 42 | 123 | 87 | 88 | 222 | 96 |
| Net profit | 280 | 132 | 634 | 148 | 1.046 | 744 | 10 | 139 | 140 | 431 | 298 | 306 | 783 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.168 | 877 | 2.000 | 1.513 | 2.381 | 1.761 | 1.342 | 1.569 | 1.283 | 1.554 | 1.645 | 1.883 | 2.650 | 2.917 |
| Equity | — | 723 | 1.260 | 1.044 | 1.609 | 853 | 864 | 896 | 928 | 948 | 1.132 | 1.320 | 1.980 | 2.315 |
| Long-term debt | 73 | 0 | 193 | 43 | 295 | 192 | 0 | 23 | 39 | 103 | 83 | 77 | 199 | 61 |
| Short-term debt | 401 | 148 | 532 | 416 | 472 | 715 | 478 | 646 | 309 | 497 | 428 | 485 | 470 | 540 |
| Total debt | 474 | 148 | 725 | 468 | 772 | 907 | 478 | 669 | 348 | 600 | 511 | 563 | 670 | 601 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|