| Revenue | DKK -38K | -48% |
| EBITDA | DKK -38K | +91% |
| Net profit | DKK -23K | +95% |
| Total assets | DKK 145K | -90% |
| Equity | DKK -255K | -10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.226 | -1.198 | 1.141 | 1.570 | 947 | 1.418 | 1.503 | 2.002 | 2.067 | 2.657 | 3.394 | -73 | -38 |
| Staff expenses | -677 | -557 | -554 | -930 | -642 | -996 | -1.129 | -1.173 | -1.521 | -1.915 | -493 | -1 | -0 |
| EBITDA | 535 | -447 | 455 | 609 | 268 | 366 | 349 | 803 | 524 | 693 | 2.901 | -428 | -38 |
| Depreciation & amort. | 77 | -77 | -64 | -165 | -119 | -195 | -198 | -214 | -383 | -408 | -8 | -8 | -0 |
| EBIT | 459 | -524 | 391 | 444 | 149 | 171 | 152 | 588 | 141 | 285 | 2.893 | -436 | -38 |
| Net financials | -166 | -5 | 1.767 | -130 | 23 | 727 | -62 | -45 | -37 | -32 | -47 | -31 | 9 |
| Profit before tax | 293 | -175 | 2.158 | 314 | 172 | 899 | 90 | 543 | 104 | 253 | 2.846 | -468 | -29 |
| Tax | 107 | 127 | 87 | 88 | 27 | 33 | 32 | 134 | 33 | 72 | 551 | -23 | -6 |
| Net profit | 186 | -302 | 2.071 | 226 | 145 | 865 | 58 | 409 | 71 | 181 | 2.295 | -445 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.855 | 4.152 | 5.740 | 7.369 | 8.244 | 3.673 | 2.370 | 2.343 | 3.025 | 2.885 | 4.979 | 1.399 | 145 |
| Equity | 2.125 | 2.330 | 4.201 | 4.328 | 4.373 | 1.450 | 507 | 916 | 587 | 698 | 2.813 | -232 | -255 |
| Long-term debt | 638 | -867 | 486 | 1.883 | 2.405 | 901 | 768 | 654 | 1.012 | 903 | 277 | 0 | 0 |
| Short-term debt | 1.083 | -947 | 996 | 1.086 | 1.384 | 1.253 | 1.021 | 710 | 1.376 | 1.249 | 1.889 | 1.630 | 400 |
| Total debt | 1.722 | -1.813 | 1.481 | 2.969 | 3.789 | 2.154 | 1.789 | 1.364 | 2.389 | 2.152 | 2.166 | 1.630 | 400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 1991 | — | — |
JN Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 | |
Boe & Schärfe Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Schärfe | Management | 0 companies |
| Jes Nygaard Larsen | Audit | 0 companies |