| Revenue | DKK 1,3M | +41% |
| EBITDA | DKK 595K | +389% |
| Net profit | DKK 203K | +144% |
| Total assets | DKK 7,4M | -8% |
| Equity | DKK 3,8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 540 | 1.152 | 1.414 | 1.640 | 1.103 | 1.460 | 1.758 | 2.034 | 2.653 | 2.976 | 2.441 | 940 | 1.329 |
| Staff expenses | -364 | -904 | -956 | -920 | -987 | -1.020 | -1.345 | -1.693 | -2.102 | -2.530 | -2.172 | -1.146 | -735 |
| EBITDA | 176 | 249 | 458 | 721 | 116 | 440 | 414 | 341 | 551 | 446 | 269 | -206 | 595 |
| Depreciation & amort. | -64 | -117 | -125 | -110 | -121 | -118 | -89 | -111 | -126 | -129 | -130 | -83 | -87 |
| EBIT | 113 | 131 | 333 | 610 | -5 | 322 | 324 | 230 | 425 | 317 | 138 | -290 | 508 |
| Net financials | 167 | -20 | -103 | -121 | -117 | -117 | -101 | -156 | -113 | -122 | -176 | -299 | -257 |
| Profit before tax | 280 | 112 | 230 | 489 | -121 | 204 | 224 | 75 | 313 | 196 | -38 | -588 | 251 |
| Tax | 81 | 55 | 68 | 128 | -13 | 57 | 29 | 23 | 66 | 47 | 2 | -121 | 47 |
| Net profit | 199 | 56 | 162 | 361 | -108 | 148 | 194 | 52 | 247 | 148 | -40 | -467 | 203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.773 | 4.915 | 5.864 | 6.954 | 7.233 | 7.106 | 7.608 | 8.610 | 9.214 | 8.899 | 8.526 | 8.017 | 7.364 |
| Equity | 3.354 | 3.410 | 3.572 | 3.932 | 3.824 | 3.972 | 4.166 | 4.218 | 4.464 | 4.300 | 4.260 | 3.793 | 3.841 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 602 | 544 | 1.607 | 1.695 | 1.523 | 1.415 | 1.413 | 1.197 |
| Short-term debt | 419 | 1.505 | 2.293 | 3.022 | 3.409 | 2.570 | 2.935 | 2.822 | 3.087 | 3.076 | 2.851 | 2.812 | 2.326 |
| Total debt | 419 | 1.505 | 2.293 | 3.022 | 3.409 | 3.172 | 3.479 | 4.429 | 4.782 | 4.599 | 4.266 | 4.225 | 3.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Audit | Audit | 1995 | — | — |
| Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Jul Vagner | Audit | 0 companies |
| NORDJYLLANDS REVISIONSKONTOR A/S | Audit | 0 companies |