| Revenue | DKK 1,8M | +4% |
| EBITDA | DKK 236K | +0% |
| Net profit | DKK 153K | +1430% |
| Total assets | DKK 2,1M | +13% |
| Equity | DKK 731K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.451 | 2.496 | 1.411 | 1.679 | 1.464 | 1.462 | 1.709 | 1.781 |
| Staff expenses | -2.517 | -2.142 | -1.494 | -1.652 | -1.413 | -1.381 | -1.473 | -1.545 |
| EBITDA | 935 | 353 | -83 | 27 | 51 | 81 | 236 | 236 |
| Depreciation & amort. | -223 | -205 | -162 | -131 | -66 | -80 | -91 | -6 |
| EBIT | 712 | 149 | -245 | -104 | -15 | 1 | 146 | 230 |
| Net financials | 44 | -119 | 14 | 14 | 19 | -7 | -107 | -30 |
| Profit before tax | 756 | 30 | -231 | -91 | 4 | -7 | 38 | 200 |
| Tax | 218 | 8 | -65 | -26 | 1 | -3 | 28 | 47 |
| Net profit | 538 | 22 | -167 | -65 | 3 | -4 | 10 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.926 | 1.897 | 1.800 | 1.564 | 1.788 | 1.948 | 1.821 | 2.051 |
| Equity | 1.464 | 1.022 | 833 | 769 | 771 | 568 | 578 | 731 |
| Long-term debt | 93 | 65 | 55 | 415 | 153 | 122 | 92 | 0 |
| Short-term debt | 1.322 | 805 | 912 | 796 | 864 | 1.258 | 1.152 | 1.300 |
| Total debt | 1.415 | 870 | 967 | 796 | 1.017 | 1.380 | 1.244 | 1.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Audit | Audit | 1992 | — | — |
RI Unofficial title | Unofficial title | 2019 | — | — |
| Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 | |
KAI OLE SØRENSEN ApS | Company | 100.0% | 100.0% | 1992 |
KAI OLE SØRENSEN HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Viskum | Audit | 0 companies |
| Rasmus Ingemann Moesgaard Sørensen | Unofficial title | 0 companies |
| DELOITTE & TOUCHE STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |