| Revenue | DKK 1,8M | +1% |
| EBITDA | DKK 286K | +23% |
| Net profit | DKK 165K | -5% |
| Total assets | DKK 1,2M | +23% |
| Equity | DKK 380K | +13% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 559 | 721 | 828 | 998 | 1.014 | 992 | 1.195 | 990 | 1.325 | 1.643 | 1.826 | 1.837 |
| Staff expenses | -141 | -486 | -645 | -732 | -875 | -942 | -901 | -1.045 | -877 | -1.195 | -1.418 | -1.594 | -1.551 |
| EBITDA | 54 | 73 | 76 | 96 | 124 | 72 | 91 | 149 | 113 | 131 | 225 | 232 | 286 |
| Depreciation & amort. | -36 | -59 | -62 | -88 | -69 | -66 | -83 | -43 | -42 | -32 | -10 | -8 | -75 |
| EBIT | 18 | 14 | 14 | 8 | 55 | 6 | 8 | 106 | 71 | 98 | 215 | 224 | 211 |
| Net financials | -17 | -12 | -9 | -6 | -2 | -3 | -2 | -1 | -1 | -3 | -3 | -2 | -1 |
| Profit before tax | 1 | 3 | 5 | 1 | 53 | 3 | 6 | 105 | 70 | 96 | 213 | 222 | 209 |
| Tax | -0 | -0 | -0 | -0 | 11 | -0 | -0 | 16 | 17 | 23 | 45 | 48 | 44 |
| Net profit | 1 | 3 | 5 | 1 | 42 | 3 | 6 | 89 | 53 | 73 | 167 | 174 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 532 | 552 | 556 | 542 | 643 | 689 | 576 | 492 | 441 | 579 | 814 | 933 | 1.150 |
| Equity | 81 | 84 | 89 | 90 | 132 | 84 | 90 | 179 | 157 | 180 | 282 | 336 | 380 |
| Long-term debt | 128 | 91 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 324 | 377 | 415 | 452 | 511 | 604 | 486 | 313 | 284 | 399 | 532 | 597 | 771 |
| Total debt | 451 | 468 | 467 | 452 | 511 | 604 | 486 | 313 | 284 | 399 | 532 | 597 | 771 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|