| Revenue | DKK 775K | +5% |
| EBITDA | DKK 1,1M | +1396% |
| Net profit | DKK 1,1M | +587% |
| Total assets | DKK 5,2M | +25% |
| Equity | DKK 4,5M | +29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 331 | 271 | 720 | 719 | 724 | 770 | 800 | 835 | 784 | 744 | 779 | 740 | 775 |
| Staff expenses | -302 | -258 | -191 | -203 | -171 | -198 | -197 | -203 | -184 | -137 | -169 | -135 | -146 |
| EBITDA | 29 | 13 | 67 | 80 | 61 | 118 | 124 | 180 | 124 | 73 | 113 | 74 | 1.112 |
| Depreciation & amort. | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | 6 |
| EBIT | 29 | 13 | 62 | 75 | 55 | 112 | 118 | 174 | 118 | 67 | 108 | 69 | 1.106 |
| Net financials | 12 | 72 | 72 | 41 | 35 | 42 | -86 | 138 | -5 | 141 | -219 | 101 | 145 |
| Profit before tax | 41 | 85 | 133 | 115 | 91 | 154 | 32 | 312 | 113 | 208 | -112 | 170 | 1.250 |
| Tax | 11 | 11 | 35 | 29 | 21 | 35 | 8 | 70 | 27 | 47 | -57 | 13 | 172 |
| Net profit | 30 | 74 | 99 | 87 | 69 | 119 | 24 | 241 | 86 | 161 | -55 | 157 | 1.078 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.841 | 3.854 | 3.936 | 3.970 | 3.935 | 4.043 | 4.014 | 4.266 | 4.247 | 4.286 | 4.058 | 4.151 | 5.168 |
| Equity | 2.642 | 2.716 | 2.815 | 2.901 | 2.970 | 3.089 | 3.113 | 3.355 | 3.441 | 3.489 | 3.434 | 3.532 | 4.549 |
| Long-term debt | 987 | 936 | 883 | 812 | 747 | 693 | 630 | 592 | 569 | 552 | 519 | 508 | 470 |
| Short-term debt | 138 | 123 | 158 | 177 | 138 | 181 | 192 | 240 | 157 | 166 | 106 | 111 | 148 |
| Total debt | 1.125 | 1.059 | 1.042 | 989 | 885 | 874 | 821 | 832 | 727 | 718 | 624 | 619 | 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR | Audit | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Tune Revisionsselskab | Audit | 0 companies |