| Revenue | DKK 1,3M | -32% |
| EBITDA | DKK -117K | +26% |
| Net profit | DKK -276K | -71% |
| Total assets | DKK 2M | -50% |
| Equity | DKK 1,8M | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.150 | 2.801 | 3.144 | 2.642 | 2.775 | 2.503 | 2.516 | 2.267 | 1.711 | 2.298 | 1.937 | 1.309 |
| Staff expenses | -2.509 | -2.500 | -2.567 | -2.637 | -2.521 | -2.405 | -2.467 | -2.221 | -2.121 | -1.962 | -2.095 | -1.426 |
| EBITDA | 641 | 301 | 577 | 5 | 254 | 98 | 48 | 46 | -410 | 336 | -159 | -117 |
| Depreciation & amort. | -5 | -109 | -109 | -109 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 636 | 192 | 468 | -103 | 251 | 98 | 48 | 46 | -410 | 336 | -159 | -117 |
| Net financials | -107 | -103 | -64 | -59 | -81 | -80 | -76 | -84 | -71 | -17 | -47 | -78 |
| Profit before tax | 529 | 89 | 404 | -163 | 170 | 18 | -28 | -38 | -481 | 318 | -206 | -195 |
| Tax | 133 | 22 | 101 | -36 | 38 | 6 | -3 | -8 | -106 | 70 | -45 | 81 |
| Net profit | 396 | 67 | 303 | -127 | 132 | 12 | -25 | -31 | -375 | 248 | -161 | -276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.429 | 3.981 | 4.299 | 4.455 | 4.268 | 4.686 | 4.863 | 5.175 | 4.269 | 4.474 | 4.085 | 2.046 |
| Equity | 2.464 | 2.331 | 2.605 | 2.328 | 2.460 | 2.371 | 2.346 | 2.316 | 1.941 | 2.189 | 2.028 | 1.751 |
| Long-term debt | 227 | 222 | 142 | 51 | 0 | 0 | 0 | 35 | 0 | 201 | 205 | 0 |
| Short-term debt | 1.721 | 1.413 | 1.546 | 2.076 | 1.804 | 2.305 | 2.510 | 2.824 | 2.328 | 2.084 | 1.853 | 294 |
| Total debt | 1.948 | 1.635 | 1.688 | 2.127 | 1.804 | 2.305 | 2.510 | 2.860 | 2.328 | 2.285 | 2.058 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHILIPSONS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Noes Adstofte | Management | 0 companies |
| Henrik Verner Teide | Board of Directors | 0 companies |
| Anne Renner Adstofte | Board of Directors | 0 companies |
| Knud Erik Jensen | Board of Directors | 0 companies |