| Revenue | DKK 0 | — |
| EBITDA | DKK -58K | -4% |
| Net profit | DKK 3,5M | -11% |
| Total assets | DKK 100,8M | -18% |
| Equity | DKK 99,8M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 1.822.345 | 1.804.644 | 0 | 1.951.272 | 2.049.774 | 2.089.282 | 0 | 2.079.382 | 2.371.720 | 0 | 0 |
| Staff expenses | -0 | -0 | -511.489 | -552.645 | -0 | -613.312 | -648.968 | -630.719 | -0 | -656.791 | -719.546 | -0 | -0 |
| EBITDA | — | -44 | 304.838 | 325.304 | 10 | 334.900 | 329.607 | 356.862 | -55 | 348.049 | 392.074 | -56 | -58 |
| Depreciation & amort. | -0 | -0 | -106.314 | -125.370 | -0 | -142.628 | -168.260 | -152.678 | -0 | -121.041 | -157.907 | -0 | -0 |
| EBIT | — | -44 | 198.524 | 199.934 | 10 | 192.272 | 161.347 | 204.184 | -55 | 227.008 | 234.167 | -56 | -58 |
| Net financials | 0 | 22.976 | 11.008 | 22.730 | 14.771 | 29.970 | -44.701 | 72.312 | 412 | 181.113 | -83.245 | 5.105 | 4.542 |
| Profit before tax | — | 22.932 | 62.345 | 51.153 | 14.781 | 222.242 | 116.646 | 276.496 | 357 | 408.121 | 150.922 | 5.049 | 4.484 |
| Tax | -0 | 692 | 44.463 | 36.746 | 144 | 45.103 | 26.092 | 59.212 | 106 | 86.323 | 14.837 | 1.110 | 988 |
| Net profit | — | 22.240 | 17.882 | 14.407 | 14.637 | 177.139 | 90.554 | 217.284 | 251 | 321.798 | 136.085 | 3.939 | 3.496 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 315.631 | 2.311.082 | 2.639.363 | 265.938 | 3.256.819 | 3.500.118 | 3.886.483 | 151.350 | 4.712.921 | 4.781.353 | 122.455 | 100.829 |
| Equity | — | 314.356 | 259.664 | 262.989 | 265.900 | 1.623.974 | 1.706.256 | 1.900.182 | 141.603 | 2.406.950 | 2.657.966 | 121.311 | 99.807 |
| Long-term debt | 0 | 0 | 579.867 | 738.713 | 0 | 923.114 | 1.145.304 | 1.353.157 | 0 | 1.409.128 | 1.428.556 | 0 | 0 |
| Short-term debt | 0 | 1.275 | 456.985 | 480.599 | 38 | 609.528 | 537.982 | 515.778 | 9.747 | 782.880 | 557.115 | 1.144 | 1.022 |
| Total debt | 0 | 1.275 | 1.036.852 | 1.219.312 | 38 | 1.532.642 | 1.683.286 | 1.868.935 | 9.747 | 2.192.008 | 1.985.671 | 1.144 | 1.022 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|