| Revenue | DKK 376K | -16% |
| EBITDA | DKK 123K | -44% |
| Net profit | DKK 84K | -47% |
| Total assets | DKK 768K | -5% |
| Equity | DKK 721K | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 657 | 1.062 | 982 | 887 | 904 | 1.021 | 509 | 409 | 442 | 569 | 824 | 273 | 446 | 376 |
| Staff expenses | -485 | -858 | -870 | -860 | -865 | -870 | -480 | -192 | -186 | -307 | -193 | -325 | -226 | -253 |
| EBITDA | 171 | 15 | 113 | 26 | 39 | 151 | 29 | 218 | 256 | 262 | 631 | -52 | 220 | 123 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -7 | -9 | -9 | -6 | -6 | -6 | -2 | -9 | -12 | -12 |
| EBIT | 171 | 15 | 113 | 26 | 32 | 143 | 20 | 211 | 250 | 256 | 629 | -61 | 207 | 111 |
| Net financials | 16 | 14 | 6 | 3 | 0 | -0 | -1 | -0 | -3 | -5 | -16 | -4 | -2 | -2 |
| Profit before tax | 187 | 29 | 119 | 29 | 33 | 142 | 19 | 211 | 247 | 251 | 613 | -65 | 206 | 110 |
| Tax | 43 | 14 | 33 | 11 | 12 | 35 | 10 | 50 | 57 | 57 | 139 | -11 | 48 | 25 |
| Net profit | 144 | 16 | 85 | 18 | 21 | 107 | 9 | 160 | 190 | 194 | 474 | -54 | 157 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 532 | 478 | 537 | 444 | 408 | 486 | 336 | 464 | 671 | 757 | 1.166 | 929 | 805 | 768 |
| Equity | 336 | 256 | 341 | 259 | 235 | 312 | 221 | 361 | 464 | 547 | 908 | 736 | 772 | 721 |
| Long-term debt | 36 | 11 | 29 | 7 | 5 | 25 | 7 | 46 | 49 | 53 | 128 | 0 | 0 | 0 |
| Short-term debt | 160 | 212 | 167 | 178 | 169 | 149 | 108 | 56 | 158 | 158 | 130 | 193 | 34 | 47 |
| Total debt | 196 | 223 | 196 | 185 | 174 | 174 | 115 | 102 | 207 | 210 | 258 | 193 | 34 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2002 | — | — |
SE Management | Management | 1978 | — | — |
PJ Management | Management | 2005 | — | — |
PE Audit | Audit | 1978 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Kitty Læby Madsen | Management | 0 companies |
| Svend Erik Madsen | Management | 0 companies |
| Paul John Cunningham | Management | 0 companies |
| Poul Erik Malmbæk | Audit | 0 companies |