| Revenue | DKK 2,3M | +18% |
| EBITDA | DKK 288K | +32% |
| Net profit | DKK 170K | -13% |
| Total assets | DKK 4,5M | +3% |
| Equity | DKK 2,1M | +6% |
| Employees | 2 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.127 | 1.270 | 1.051 | 1.483 | 1.355 | 1.458 | 1.603 | 1.484 | 1.637 | 1.690 | 2.112 | 1.752 | 1.984 | 2.333 |
| Staff expenses | -860 | -637 | -507 | -1.615 | -1.267 | -1.256 | -1.378 | -1.348 | -1.419 | -1.454 | -2.070 | -1.529 | -1.765 | -2.045 |
| EBITDA | 267 | 633 | 543 | -131 | 88 | 202 | 225 | 136 | 217 | 236 | 42 | 223 | 219 | 288 |
| Depreciation & amort. | 46 | -15 | -3 | -13 | -15 | -9 | -6 | -10 | -18 | -12 | -6 | -6 | -6 | -6 |
| EBIT | 221 | 618 | 540 | -144 | 73 | 192 | 219 | 125 | 199 | 223 | 36 | 216 | 212 | 282 |
| Net financials | -5 | -119 | 38 | -29 | -69 | -69 | -66 | -67 | -71 | -79 | -69 | -18 | 39 | -62 |
| Profit before tax | 215 | 499 | 578 | -173 | 4 | 123 | 153 | 58 | 127 | 145 | -34 | 198 | 252 | 220 |
| Tax | 65 | 130 | 146 | -36 | 1 | 28 | 34 | 20 | 30 | 34 | -6 | 45 | 57 | 51 |
| Net profit | 127 | 369 | 432 | -137 | 3 | 95 | 119 | 38 | 97 | 111 | -27 | 153 | 195 | 170 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.597 | 2.370 | 3.447 | 3.397 | 3.494 | 3.257 | 3.401 | 3.414 | 3.641 | 3.815 | 3.832 | 4.050 | 4.389 | 4.536 |
| Equity | 1.057 | 1.426 | 1.810 | 1.623 | 1.576 | 1.620 | 1.739 | 1.724 | 1.768 | 1.823 | 1.740 | 1.835 | 1.971 | 2.080 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 540 | 944 | 1.637 | 1.774 | 1.918 | 1.637 | 1.661 | 1.690 | 1.874 | 1.992 | 2.092 | 2.215 | 2.418 | 2.456 |
| Total debt | 540 | 944 | 1.637 | 1.774 | 1.918 | 1.637 | 1.661 | 1.690 | 1.874 | 1.992 | 2.092 | 2.215 | 2.418 | 2.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Ramsgaard Laursen | Management | 0 companies |