| Revenue | DKK 3,8M | +15% |
| EBITDA | DKK 364K | +189% |
| Net profit | DKK 230K | +407% |
| Total assets | DKK 4,7M | +12% |
| Equity | DKK 1,7M | +7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -2.220 | 2.256 | 2.483 | 2.391 | 2.402 | 2.494 | 2.699 | 2.707 | 3.254 | 3.003 | 2.690 | 3.276 | 3.760 |
| Staff expenses | -2.029 | -1.880 | -1.755 | -1.935 | -1.973 | -1.817 | -2.013 | -2.109 | -2.198 | -2.492 | -2.777 | -2.494 | -2.942 | -3.206 |
| EBITDA | 215 | -141 | -321 | -317 | 284 | 435 | 351 | 447 | 366 | 592 | 48 | -12 | 126 | 364 |
| Depreciation & amort. | 50 | -39 | -38 | -37 | -58 | -61 | -77 | -82 | -67 | -55 | -66 | -50 | -45 | -45 |
| EBIT | 164 | -180 | -359 | -354 | 225 | 374 | 275 | 365 | 299 | 537 | -18 | -62 | 81 | 319 |
| Net financials | -32 | -40 | -29 | -24 | -32 | -6 | -20 | -13 | -52 | -19 | -21 | -29 | -16 | -17 |
| Profit before tax | 132 | -71 | -155 | -162 | 193 | 369 | 254 | 351 | 248 | 518 | -39 | -90 | 64 | 301 |
| Tax | 12 | 48 | 88 | 84 | 49 | 87 | 63 | 87 | 66 | 121 | -2 | -13 | 19 | 72 |
| Net profit | 121 | -119 | -243 | -246 | 144 | 282 | 192 | 265 | 182 | 398 | -37 | -77 | 45 | 230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 764 | 4.206 | 4.696 | 4.535 | 4.808 | 4.397 | 4.166 | 3.941 | 4.306 | 5.102 | 4.230 | 4.011 | 4.255 | 4.749 |
| Equity | — | 1.734 | 1.856 | 1.981 | 2.005 | 1.403 | 1.495 | 1.659 | 1.741 | 2.029 | 1.882 | 1.694 | 1.630 | 1.749 |
| Long-term debt | 1.850 | -925 | 925 | 925 | 925 | 925 | 925 | 925 | 1.319 | 1.319 | 1.319 | 1.319 | 1.319 | 1.319 |
| Short-term debt | 654 | -1.546 | 1.915 | 1.628 | 1.879 | 2.069 | 1.747 | 1.356 | 1.246 | 1.754 | 1.030 | 998 | 1.306 | 1.680 |
| Total debt | 2.504 | -2.471 | 2.840 | 2.553 | 2.804 | 2.994 | 2.672 | 2.281 | 2.565 | 3.073 | 2.349 | 2.317 | 2.625 | 2.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 1991 | — | — |
HA | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Friborg Jensen | Audit | 0 companies |
| Holger Andersen Alstrup | Audit | 0 companies |
| Anne Jeanette Ipsen | Board of Directors | 0 companies |
| Gudrun Elise Jensen | Board of Directors | 0 companies |