| Revenue | DKK 2,5M | +42% |
| EBITDA | DKK 686K | +62% |
| Net profit | DKK 416K | +226% |
| Total assets | DKK 2,6M | +48% |
| Equity | DKK 1,5M | +37% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.656 | 1.362 | 1.988 | 1.626 | 1.729 | 1.476 | 1.749 | 1.434 | 998 | 1.579 | 1.735 | 1.743 | 2.472 |
| Staff expenses | -1.688 | -1.229 | -1.476 | -1.562 | -1.131 | -1.279 | -1.371 | -1.350 | -1.263 | -1.307 | -1.287 | -1.301 | -1.786 |
| EBITDA | -33 | 133 | 512 | 64 | 598 | 196 | 378 | 84 | -265 | 272 | 447 | 423 | 686 |
| Depreciation & amort. | -40 | -19 | -50 | -3 | -66 | -37 | -18 | -26 | -32 | -48 | -97 | -255 | -143 |
| EBIT | -73 | 114 | 462 | 61 | 532 | 160 | 360 | 57 | -297 | 224 | 350 | 168 | 543 |
| Net financials | 3 | -4 | -5 | -9 | 7 | 6 | 0 | 9 | 5 | -7 | -11 | -6 | -8 |
| Profit before tax | -70 | 110 | 457 | 52 | 539 | 165 | 360 | 67 | -292 | 217 | 339 | 162 | 534 |
| Tax | -17 | 25 | 115 | 11 | 119 | 36 | 79 | 15 | -64 | 48 | 75 | 35 | 119 |
| Net profit | -53 | 85 | 342 | 40 | 420 | 129 | 281 | 52 | -228 | 170 | 264 | 127 | 416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.307 | 1.223 | 2.200 | 1.647 | 2.248 | 1.761 | 1.402 | 1.147 | 1.024 | 1.203 | 1.685 | 1.770 | 2.613 |
| Equity | 249 | 334 | 676 | 716 | 1.136 | 865 | 1.046 | 797 | 569 | 739 | 1.003 | 1.131 | 1.547 |
| Long-term debt | 505 | 573 | 453 | 453 | 453 | 453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 553 | 316 | 1.071 | 478 | 659 | 443 | 353 | 347 | 454 | 462 | 673 | 630 | 1.053 |
| Total debt | 1.058 | 889 | 1.524 | 931 | 1.112 | 896 | 353 | 347 | 454 | 462 | 673 | 630 | 1.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 1992 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JS Founder | Founder | 1992 | — | — |
BV Founder | Founder | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASTRUP HOLDING, VARDE ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Astrup Madsen | Management | 0 companies |
| Flemming Astrup | Chief Executive Officer | 0 companies |
| John Stilling-Laursen | Founder | 0 companies |
| Bo Vannerup Nielsen | Founder | 0 companies |