| Revenue | DKK 100K | +8% |
| EBITDA | DKK 100K | +8% |
| Net profit | DKK 81K | +10% |
| Total assets | DKK 187K | +1% |
| Equity | DKK 163K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 106 | 97 | — | 136 | 132 | 115 | 114 | 94 | 136 | 48 | 93 | 100 |
| Staff expenses | -63 | -56 | -40 | -29 | -31 | -39 | -49 | -36 | -56 | -27 | -18 | -0 | -0 |
| EBITDA | 54 | 50 | 57 | 59 | 105 | 94 | 65 | 78 | 38 | 109 | 30 | 93 | 100 |
| Depreciation & amort. | 3 | 3 | -3 | -2 | -0 | -0 | -5 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 47 | 54 | 57 | 105 | 94 | 60 | 73 | 33 | 109 | 30 | 93 | 100 |
| Net financials | 0 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 2 | 3 |
| Profit before tax | 52 | 48 | 55 | 58 | 106 | 95 | 62 | 74 | 34 | 110 | 30 | 94 | 104 |
| Tax | 13 | 12 | 13 | 14 | 24 | 21 | 14 | 16 | 7 | 24 | 7 | 21 | 23 |
| Net profit | 38 | 36 | 42 | 44 | 83 | 74 | 48 | 58 | 26 | 86 | 23 | 73 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131 | 208 | 169 | 197 | 210 | 202 | 159 | 168 | 142 | 197 | 137 | 185 | 187 |
| Equity | 118 | 116 | 122 | 126 | 165 | 157 | 132 | 141 | 111 | 170 | 109 | 162 | 163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 91 | 48 | 70 | 45 | 44 | 27 | 26 | 31 | 27 | 29 | 23 | 24 |
| Total debt | 13 | 91 | 48 | 70 | 45 | 45 | 28 | 27 | 31 | 27 | 29 | 23 | 24 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|