| Revenue | DKK 8,7M | -1% |
| EBITDA | DKK 1M | +34% |
| Net profit | DKK 363K | -18% |
| Total assets | DKK 14,7M | +8% |
| Equity | DKK 3,6M | -1% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.993 | 32.192 | 9.031 | 10.146 | 9.788 | 9.259 | 9.579 | 8.483 | 14.191 | 11.883 | 11.560 | 9.297 | 8.730 | 8.675 |
| Staff expenses | -7.019 | -7.484 | -7.988 | -8.222 | -8.801 | -8.705 | -8.103 | -8.274 | -7.994 | -7.411 | -7.806 | -7.918 | -7.984 | -7.672 |
| EBITDA | 2.974 | 2.404 | 1.042 | 1.923 | 987 | 554 | 1.476 | 163 | 6.197 | 4.472 | 3.754 | 1.378 | 746 | 1.003 |
| Depreciation & amort. | -787 | -550 | -649 | -569 | -708 | -984 | -1.010 | -881 | -781 | -529 | -355 | -181 | -150 | -191 |
| EBIT | 2.187 | 1.855 | 394 | 1.354 | 278 | -430 | 466 | -717 | 5.417 | 3.944 | 3.399 | 1.198 | 597 | 811 |
| Net financials | -55 | -38 | 38 | -28 | 12 | -9 | -44 | -24 | -12 | -34 | -178 | -270 | -33 | -335 |
| Profit before tax | 2.132 | 1.817 | 432 | 1.327 | 282 | -440 | 445 | -731 | 5.444 | 3.910 | 3.221 | 928 | 564 | 477 |
| Tax | 505 | 434 | 49 | 289 | 63 | -94 | -0 | -0 | 1.141 | 861 | 723 | 216 | 123 | 113 |
| Net profit | 1.627 | 1.383 | 382 | 1.037 | 219 | -346 | 345 | -571 | 4.303 | 3.049 | 2.498 | 712 | 441 | 363 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.200 | 16.114 | 16.012 | 13.505 | 13.626 | 13.596 | 12.180 | 10.492 | 16.520 | 13.380 | 16.723 | 13.635 | 13.600 | 14.709 |
| Equity | 8.155 | 8.238 | 7.421 | 8.058 | 7.277 | 5.931 | 6.276 | 4.905 | 8.908 | 5.957 | 5.455 | 3.667 | 3.608 | 3.571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 786 | 0 | 0 | 29 | 0 | 0 |
| Short-term debt | 7.753 | 7.580 | 8.320 | 5.122 | 6.005 | 7.415 | 5.622 | 5.464 | 6.816 | 7.424 | 11.268 | 9.939 | 9.992 | 11.137 |
| Total debt | 7.753 | 7.580 | 8.320 | 5.122 | 6.005 | 7.415 | 5.622 | 5.464 | 7.603 | 7.424 | 11.268 | 9.968 | 9.992 | 11.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
MB Management | Management | 1988 | — | — |
MS Management | Management | 2001 | — | — |
SS Management | Management | 2001 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL STEEN ANDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
SIMON STEEN ANDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Bo Larsen | Management | 0 companies |
| Michael Steen Andersen | Management | 0 companies |
| Simon Steen Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |