| Revenue | DKK 395K | -54% |
| EBITDA | DKK -93K | +97% |
| Net profit | DKK -38K | +99% |
| Total assets | DKK 628K | +17% |
| Equity | DKK -3,9M | -1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.358 | 12.097 | 13.226 | 12.080 | 9.439 | 3.725 | 2.955 | 1.632 | 1.327 | 859 | 855 | 395 |
| Staff expenses | -12.564 | -10.359 | -11.929 | -11.322 | -9.674 | -4.565 | -2.222 | -1.317 | -1.451 | -1.509 | -1.095 | -488 |
| EBITDA | 793 | 1.738 | 1.297 | 759 | -271 | -841 | 733 | 281 | -153 | -650 | -3.658 | -93 |
| Depreciation & amort. | -434 | -451 | -423 | -324 | -225 | -177 | -135 | -42 | -35 | -13 | -12 | -0 |
| EBIT | 359 | 1.287 | 874 | 435 | -497 | -1.018 | 598 | 239 | -188 | -662 | -3.670 | -93 |
| Net financials | -29 | -19 | 21 | -3 | 546 | 513 | 435 | 413 | 579 | 452 | -715 | -55 |
| Profit before tax | 329 | 1.268 | 895 | 433 | 50 | -504 | 1.033 | 652 | 391 | -210 | -4.385 | -38 |
| Tax | 103 | 332 | 176 | 107 | -88 | -137 | 55 | 70 | -38 | -132 | -0 | -0 |
| Net profit | 226 | 936 | 719 | 326 | 137 | -368 | 978 | 582 | 429 | -78 | -4.385 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.461 | 7.123 | 7.900 | 6.020 | 5.490 | 3.785 | 4.056 | 3.054 | 2.289 | 1.740 | 537 | 628 |
| Equity | 2.121 | 3.057 | 3.056 | 2.712 | 2.525 | 1.757 | 2.735 | 2.317 | 1.446 | 1.168 | -3.885 | -3.923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.339 | 4.066 | 4.843 | 3.308 | 2.966 | 2.028 | 1.321 | 738 | 843 | 572 | 4.422 | 4.550 |
| Total debt | 4.339 | 4.066 | 4.843 | 3.308 | 2.966 | 2.028 | 1.321 | 738 | 843 | 572 | 4.422 | 4.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
AS Management | Management | 1993 | — | — |
PN Management | Management | 1993 | — | — |
CS Management | Management | 2010 | — | — |
PS Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EAP HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
STRØYER HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Strøyer Risberg | Management | 0 companies |
| Arne Strøyer Jensen | Management | 0 companies |
| Per Nygaard | Management | 0 companies |
| Claus Strøyer Jensen | Management | 0 companies |
| Peter Sejer Rask | Audit | 0 companies |
| Kirsten Jensen | Board of Directors | 0 companies |
| Karsten Køhlert | Board of Directors | 0 companies |
| Thomas Mardahl Petersen | Chairman | 0 companies |
| Anne Mette Risberg | Board of Directors | 0 companies |
| Johnny Engelund Kampman | Board of Directors | 0 companies |