| Revenue | DKK 12,5M | -18% |
| EBITDA | DKK 3M | -36% |
| Net profit | DKK 1,2M | -51% |
| Total assets | DKK 17,2M | -14% |
| Equity | DKK 7,1M | +21% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.837 | 7.353 | 5.710 | 7.310 | 7.083 | 8.213 | 10.420 | 11.916 | 12.050 | 10.140 | 13.447 | 11.962 | 15.231 | 12.490 |
| Staff expenses | -5.261 | -5.061 | -4.925 | -5.985 | -5.965 | -5.965 | -7.683 | -8.924 | -8.625 | -8.077 | -10.924 | -9.531 | -10.563 | -9.476 |
| EBITDA | 1.432 | 2.120 | 759 | 1.230 | 1.118 | 1.438 | 2.737 | 2.991 | 3.424 | 2.063 | 2.523 | 2.401 | 4.619 | 2.973 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -102 | -111 | -199 | -317 | -373 | -500 | -1.003 | -1.219 | -1.335 | -1.432 |
| EBIT | 1.432 | 2.120 | 759 | 1.230 | 1.016 | 1.327 | 2.538 | 2.674 | 3.051 | 1.563 | 1.521 | 1.182 | 3.284 | 1.541 |
| Net financials | -92 | -86 | -161 | -243 | -212 | -54 | -114 | -166 | -132 | -106 | -72 | -205 | -31 | -674 |
| Profit before tax | 1.340 | 2.034 | 598 | 987 | 804 | 1.273 | 2.424 | 2.508 | 2.919 | 1.457 | 1.448 | 978 | 3.252 | 1.598 |
| Tax | 341 | 477 | 98 | 218 | 181 | 283 | 538 | 571 | 651 | 427 | 352 | 213 | 725 | 369 |
| Net profit | 999 | 1.558 | 500 | 769 | 624 | 991 | 1.886 | 1.936 | 2.268 | 1.031 | 1.096 | 764 | 2.528 | 1.229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.690 | 4.710 | 5.808 | 6.347 | 3.293 | 5.419 | 7.414 | 9.214 | 6.979 | 9.771 | 13.185 | 15.389 | 20.009 | 17.238 |
| Equity | — | 1.683 | 583 | 852 | 726 | 1.116 | 2.002 | 2.038 | 2.406 | 3.437 | 4.533 | 5.297 | 5.825 | 7.053 |
| Long-term debt | 1.766 | 0 | 0 | 287 | 168 | 354 | 938 | 826 | 667 | 1.035 | 2.356 | 1.521 | 1.435 | 1.173 |
| Short-term debt | 1.568 | 3.000 | 5.205 | 5.146 | 2.209 | 3.873 | 4.309 | 6.277 | 3.850 | 5.152 | 6.066 | 8.383 | 12.627 | 8.937 |
| Total debt | 3.334 | 3.000 | 5.205 | 5.495 | 2.567 | 4.227 | 5.247 | 7.104 | 4.517 | 6.187 | 8.422 | 9.904 | 14.062 | 10.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2010 | — | — |
JR Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D.T.D.T. ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Borg | Management | 0 companies |
| John René Jensen | Management | 0 companies |