| Revenue | DKK 14,2M | -4% |
| EBITDA | DKK -228K | -127% |
| Net profit | DKK -116K | -112% |
| Total assets | DKK 11,1M | +0% |
| Equity | DKK 7,3M | -2% |
| Employees | 56 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.111 | 10.885 | 11.641 | 11.668 | 12.368 | 11.260 | 12.434 | 11.678 | 8.898 | 13.310 | 13.765 | 14.622 | 14.796 | 14.176 |
| Staff expenses | -10.383 | -10.834 | -11.812 | -10.694 | -11.505 | -11.548 | -11.784 | -12.404 | -9.714 | -9.852 | -11.119 | -13.310 | -13.659 | -14.404 |
| EBITDA | 728 | 51 | -171 | 974 | 864 | -288 | 650 | -725 | -815 | 3.445 | 2.645 | 1.246 | 835 | -228 |
| Depreciation & amort. | -130 | -120 | -465 | -127 | -135 | -129 | -70 | -33 | -79 | -112 | -126 | -52 | -55 | -55 |
| EBIT | 599 | -69 | -636 | 847 | 728 | -417 | 579 | -759 | -895 | 3.333 | 2.520 | 1.194 | 780 | -283 |
| Net financials | 319 | 135 | 266 | -233 | 185 | 537 | 183 | 176 | -283 | 437 | -306 | 224 | 495 | 188 |
| Profit before tax | 918 | 65 | -370 | 614 | 913 | 120 | 762 | -582 | -1.177 | 3.770 | 2.213 | 1.417 | 1.275 | -95 |
| Tax | 238 | 9 | -63 | 135 | 201 | 27 | 168 | -128 | -259 | 830 | 487 | 345 | 286 | 21 |
| Net profit | 680 | 56 | -307 | 479 | 712 | 93 | 594 | -454 | -919 | 2.941 | 1.726 | 1.072 | 989 | -116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.088 | 7.395 | 8.148 | 15.013 | 14.344 | 12.901 | 13.432 | 13.560 | 9.308 | 14.379 | 13.109 | 12.578 | 11.040 | 11.068 |
| Equity | 5.492 | 5.548 | 5.041 | 5.520 | 6.033 | 5.926 | 6.308 | 5.638 | 4.498 | 7.439 | 8.708 | 6.802 | 7.425 | 7.263 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 200 | 0 | 286 | 0 | 0 |
| Short-term debt | 1.596 | 1.848 | 3.107 | 9.493 | 8.311 | 6.975 | 7.124 | 7.921 | 4.760 | 6.740 | 4.401 | 5.490 | 3.615 | 3.805 |
| Total debt | 1.596 | 1.848 | 3.107 | 9.493 | 8.311 | 6.975 | 7.124 | 7.921 | 4.810 | 6.940 | 4.401 | 5.776 | 3.615 | 3.805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1993 | — | — |
AJ Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1994 | |
HOTEL FALSTER ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 25.0% | 25.0% | 1994 | |
| Individual | 25.0% | 25.0% | 1994 | |
| Individual | 25.0% | 25.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| August Jes Jørgensen | Management | 0 companies |