| Revenue | DKK -90K | -86% |
| EBITDA | DKK -91K | +93% |
| Net profit | DKK -113K | +92% |
| Total assets | DKK 1,5M | -23% |
| Equity | DKK 1,5M | +141% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.771 | 3.216 | 1.572 | 944 | -180 | 73 | 168 | 593 | -586 | -658 | -90 |
| Staff expenses | -1.232 | -1.704 | -1.185 | -1.065 | -1.148 | -862 | -594 | -460 | -593 | -634 | -1 |
| EBITDA | 2.539 | 1.512 | 386 | -122 | -1.368 | -789 | -443 | 133 | -1.178 | -1.292 | -91 |
| Depreciation & amort. | 64 | -55 | -27 | -74 | -95 | -76 | -55 | -46 | -46 | -35 | -5 |
| EBIT | 2.475 | 1.457 | 360 | -196 | -1.463 | -865 | -498 | 87 | -1.224 | -1.327 | -96 |
| Net financials | -5 | -14 | -22 | -39 | -71 | -63 | -102 | -91 | -90 | -107 | -17 |
| Profit before tax | 2.469 | 1.443 | 338 | -234 | -1.534 | -927 | -600 | -5 | -1.315 | -1.434 | -113 |
| Tax | 629 | 370 | 91 | -43 | -163 | 56 | 116 | 6 | 1 | -0 | -0 |
| Net profit | 1.840 | 1.073 | 246 | -191 | -1.370 | -983 | -716 | -10 | -1.315 | -1.434 | -113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.566 | 5.772 | 4.527 | 3.335 | 3.264 | 2.780 | 2.602 | 2.700 | 1.311 | 1.917 | 1.482 |
| Equity | 2.819 | 2.392 | 1.638 | 1.247 | 877 | -106 | -822 | -832 | -2.147 | -3.581 | 1.482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.747 | 3.381 | 2.889 | 2.088 | 2.387 | 2.886 | 3.423 | 3.532 | 3.459 | 5.498 | 0 |
| Total debt | 3.747 | 3.381 | 2.889 | 2.088 | 2.387 | 2.886 | 3.423 | 3.532 | 3.459 | 5.498 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
FR Management | Management | 1992 | — | — |
CL Unofficial title | Unofficial title | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMONSEN HOLDING A/S | Company | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Finn Risager Simonsen | Management | 0 companies |
| Claes Lagerbon Jensen | Unofficial title | 0 companies |
| Steen Møller Rønne | Board of Directors | 0 companies |
| Patricia Jane Simonsen | Board of Directors | 0 companies |
| Camilla Jane Bunnage | Board of Directors | 0 companies |