| Revenue | DKK 808K | -20% |
| EBITDA | DKK 101K | -71% |
| Net profit | DKK 49K | -80% |
| Total assets | DKK 842K | +5% |
| Equity | DKK 446K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.184 | 1.154 | 902 | 867 | 1.096 | 975 | 1.132 | 1.214 | 1.066 | 1.012 | 846 | 850 | 1.016 | 808 |
| Staff expenses | -1.057 | -1.023 | -1.005 | -963 | -954 | -933 | -941 | -931 | -946 | -959 | -895 | -591 | -661 | -707 |
| EBITDA | 127 | 147 | -104 | -97 | 142 | 42 | 191 | 284 | 120 | 53 | -49 | 259 | 355 | 101 |
| Depreciation & amort. | 41 | 8 | -39 | -48 | -43 | -39 | -10 | -12 | -12 | -12 | -3 | -25 | -35 | -25 |
| EBIT | 86 | 139 | -143 | -144 | 99 | 3 | 180 | 271 | 107 | 41 | -52 | 234 | 319 | 76 |
| Net financials | -3 | -3 | -7 | -28 | -34 | -28 | -12 | -2 | -5 | -2 | -9 | -17 | -10 | -12 |
| Profit before tax | 82 | 136 | -150 | -173 | 65 | -25 | 168 | 269 | 102 | 39 | -61 | 217 | 310 | 63 |
| Tax | 20 | 35 | -16 | -0 | -0 | -0 | -0 | 50 | 23 | 8 | -5 | 41 | 69 | 15 |
| Net profit | 62 | 101 | -134 | -173 | 65 | -25 | 168 | 220 | 79 | 30 | -56 | 176 | 241 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.128 | 1.114 | 1.041 | 934 | 865 | 878 | 710 | 912 | 873 | 806 | 622 | 819 | 805 | 842 |
| Equity | 691 | 672 | 417 | 244 | 310 | 284 | 452 | 540 | 484 | 375 | 220 | 396 | 517 | 446 |
| Long-term debt | 0 | 0 | 0 | 84 | 32 | 0 | 0 | 39 | 26 | 8 | 0 | 30 | 65 | 9 |
| Short-term debt | 431 | 426 | 624 | 606 | 523 | 594 | 258 | 323 | 356 | 417 | 402 | 389 | 218 | 378 |
| Total debt | 431 | 426 | 624 | 689 | 556 | 594 | 258 | 362 | 382 | 425 | 402 | 418 | 283 | 387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1979 | — | — | |
KH Management | Management | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Jørgen Geertsen | Audit | 0 companies |
| Karl Henry Rasmussen | Management | 0 companies |