| Revenue | DKK 3M | -11% |
| EBITDA | DKK 175K | -75% |
| Net profit | DKK 161K | -71% |
| Total assets | DKK 9,1M | -5% |
| Equity | DKK 8,4M | -3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.688 | -2.754 | 2.342 | 2.390 | 2.222 | 2.035 | 2.545 | 2.657 | 2.938 | 4.160 | 4.019 | 3.331 | 3.305 | 2.952 |
| Staff expenses | -2.188 | -2.113 | -2.175 | -1.927 | -1.714 | -1.455 | -1.573 | -1.603 | -2.266 | -2.570 | -2.075 | -2.158 | -2.615 | -2.778 |
| EBITDA | 499 | -568 | 167 | 464 | 509 | 587 | 962 | 1.054 | 673 | 1.590 | 1.944 | 1.173 | 689 | 175 |
| Depreciation & amort. | 39 | -36 | -34 | -20 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 461 | -604 | 133 | 444 | 509 | 583 | 962 | 1.054 | 673 | 1.590 | 1.944 | 1.173 | 689 | 175 |
| Net financials | 4 | -12 | 10 | 9 | 1 | 2 | -12 | -15 | -21 | -29 | -36 | -6 | 25 | 33 |
| Profit before tax | 464 | -303 | 143 | 453 | 509 | 585 | 949 | 1.039 | 652 | 1.561 | 1.907 | 1.167 | 715 | 208 |
| Tax | 115 | 157 | 36 | 112 | 128 | 131 | 219 | 229 | 144 | 344 | 420 | 257 | 158 | 47 |
| Net profit | 349 | -459 | 107 | 341 | 382 | 454 | 731 | 810 | 508 | 1.217 | 1.488 | 909 | 557 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.292 | 5.425 | 5.169 | 5.346 | 5.847 | 5.884 | 6.765 | 7.298 | 7.520 | 8.381 | 9.137 | 9.841 | 9.657 | 9.148 |
| Equity | 3.671 | 4.130 | 4.038 | 4.179 | 4.560 | 4.815 | 5.345 | 5.855 | 5.863 | 6.681 | 7.769 | 8.378 | 8.635 | 8.395 |
| Long-term debt | 77 | -122 | 5 | 80 | 102 | 105 | 196 | 198 | 105 | 295 | 370 | 198 | 82 | 0 |
| Short-term debt | 1.534 | -1.167 | 1.126 | 1.087 | 1.185 | 964 | 1.225 | 1.245 | 1.552 | 1.405 | 998 | 1.266 | 940 | 752 |
| Total debt | 1.612 | -1.289 | 1.130 | 1.167 | 1.287 | 1.069 | 1.420 | 1.442 | 1.657 | 1.700 | 1.368 | 1.463 | 1.022 | 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Audit | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 10.0% | 10.0% | 1983 | |
| Individual | 10.0% | 10.0% | 1983 | |
| Individual | 66.7% | 66.7% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Willumsen Sigdal | Audit | 0 companies |