| Revenue | DKK 0 | — |
| EBITDA | DKK -1,7M | +26% |
| Net profit | DKK 57,5M | -29% |
| Total assets | DKK 797,4M | +7% |
| Equity | DKK 793,7M | +7% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 655.669 | 757.339 | 882.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -152.351 | -169.830 | -198.051 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -417 | -403 | 93.267 | 117.738 | 140.234 | -469 | -1.190 | -931 | -1.883 | -1.005 | -1.512 | -2.306 | -1.698 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.811 | -8.777 | -10.471 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -417 | -403 | 84.455 | 108.960 | 129.763 | -469 | -1.190 | -931 | -1.883 | -1.005 | -1.512 | -2.306 | -1.698 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.547 | 29.484 | 21.600 | 25.036 | 34.607 | -5.309 | 84.863 | 69.954 | 126.089 | -43.358 | 100.971 | 100.764 | 66.147 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.130 | 29.081 | 105.949 | 133.893 | 164.242 | -5.778 | 83.673 | 69.023 | 124.205 | -44.363 | 99.459 | 98.457 | 64.449 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.735 | 3.454 | 23.935 | 29.436 | 35.992 | -6.726 | 10.638 | 8.057 | 17.452 | -12.345 | 15.365 | 17.077 | 6.904 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 20.395 | 25.626 | 26.774 | 104.457 | 128.250 | 948 | 73.036 | 60.966 | 106.754 | -32.017 | 84.094 | 81.380 | 57.545 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310.709 | 320.868 | 902.226 | 981.274 | 1.267.926 | 407.586 | 475.299 | 538.023 | 667.974 | 609.357 | 680.708 | 743.234 | 797.396 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 295.689 | 320.515 | 345.790 | 790.965 | 899.232 | 404.514 | 474.569 | 521.535 | 625.289 | 588.372 | 666.565 | 742.046 | 793.690 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.687 | 78.359 | 63.970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.744 | 353 | 87.558 | 88.194 | 282.292 | 3.072 | 730 | 16.487 | 42.685 | 20.985 | 14.143 | 1.188 | 3.706 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.744 | 353 | 184.245 | 166.553 | 346.262 | 3.072 | 730 | 16.487 | 42.685 | 20.985 | 14.143 | 1.188 | 3.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Audit | Audit | 1998 | — | — |
CR Audit | Audit | 2004 | — | — |
| Audit | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 0.0% | 2021 | |
| Individual | 15.0% | 0.0% | 2021 | |
| Individual | 15.0% | 0.0% | 2021 | |
| Individual | 15.0% | 0.0% | 2021 | |
| Individual | 10.0% | 0.0% | 2021 | |
| Individual | 10.0% | 0.0% | 2021 | |
| Individual | 10.0% | 0.0% | 2021 | |
| Individual | 5.0% | 50.0% | 1980 | |
| Individual | 5.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Richard | Audit | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| SKATTEREVISORERNE, SLAGELSE AFD. ApS (TAX MANAGEMENT ApS) | Audit | 0 companies |