| Revenue | DKK 4,2M | +3% |
| EBITDA | DKK 779K | -22% |
| Net profit | DKK 413K | -28% |
| Total assets | DKK 2,9M | +5% |
| Equity | DKK 1,9M | +10% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.406 | 3.006 | 2.643 | 2.825 | 2.953 | 2.789 | 3.354 | 3.671 | 4.104 | 4.245 |
| Staff expenses | -2.278 | -2.631 | -2.128 | -2.001 | -2.151 | -1.861 | -2.394 | -2.675 | -3.103 | -3.466 |
| EBITDA | 128 | 375 | 514 | 662 | 509 | 894 | 960 | 996 | 1.001 | 779 |
| Depreciation & amort. | -57 | -81 | -103 | -200 | -182 | -99 | -201 | -247 | -263 | -269 |
| EBIT | 71 | 294 | 411 | 462 | 327 | 795 | 759 | 749 | 739 | 510 |
| Net financials | -27 | -52 | -27 | 1 | 25 | -22 | -20 | -16 | 1 | 22 |
| Profit before tax | 44 | 242 | 383 | 463 | 352 | 774 | 740 | 733 | 740 | 532 |
| Tax | 12 | 57 | 90 | 103 | 80 | 172 | 164 | 161 | 163 | 119 |
| Net profit | 32 | 185 | 293 | 359 | 271 | 602 | 576 | 571 | 577 | 413 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.351 | 1.911 | 1.300 | 1.915 | 1.424 | 2.397 | 2.516 | 2.664 | 2.786 | 2.921 |
| Equity | 82 | 267 | 560 | 993 | 764 | 740 | 1.066 | 1.388 | 1.714 | 1.878 |
| Long-term debt | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.269 | 1.629 | 716 | 918 | 660 | 1.657 | 1.437 | 1.236 | 1.029 | 989 |
| Total debt | 1.269 | 1.644 | 716 | 918 | 660 | 1.657 | 1.437 | 1.236 | 1.029 | 989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2014 | — | — |
TD Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T. Duelund Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Møller Pedersen | Management | 0 companies |
| Tommy Duelund Sørensen | Management | 0 companies |