| Revenue | DKK -34K | -18% |
| EBITDA | DKK -76K | +46% |
| Net profit | DKK -195K | +55% |
| Total assets | DKK 2M | -18% |
| Equity | DKK -1,6M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.629 | 2.961 | 7.132 | 8.643 | 11.942 | 17.375 | 9.755 | 9.210 | 8.949 | 5.789 | 816 | -41 | -34 |
| Staff expenses | -7.148 | -4.093 | -6.038 | -7.512 | -10.126 | -13.527 | -9.635 | -9.833 | -8.530 | -6.477 | -309 | -100 | -42 |
| EBITDA | 2.481 | -1.133 | 1.094 | 1.131 | 1.782 | 3.847 | 120 | -623 | 358 | -950 | 507 | -141 | -76 |
| Depreciation & amort. | 264 | -406 | -540 | -702 | -650 | -1.075 | -943 | -843 | -624 | -537 | -133 | -138 | -62 |
| EBIT | 2.218 | -1.539 | 554 | 429 | 1.132 | 2.772 | -823 | -1.466 | -267 | -1.487 | 374 | -279 | -138 |
| Net financials | -310 | -117 | -133 | -353 | -600 | -524 | -350 | -321 | -313 | -169 | -201 | -171 | -57 |
| Profit before tax | 1.907 | -873 | 420 | 75 | 532 | 2.248 | -1.173 | -1.787 | -580 | -1.655 | 173 | -450 | -195 |
| Tax | 503 | 391 | 133 | 46 | 150 | 534 | -241 | -276 | 200 | -0 | -0 | -19 | -0 |
| Net profit | 1.404 | -1.264 | 287 | 29 | 381 | 1.714 | -932 | -1.511 | -780 | -1.655 | 173 | -431 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.852 | 3.203 | 5.698 | 7.907 | 10.605 | 15.606 | 10.210 | 8.272 | 6.999 | 5.735 | 3.316 | 2.391 | 1.959 |
| Equity | 1.862 | 501 | 838 | 868 | 1.249 | 2.963 | 581 | -930 | -710 | -1.166 | -993 | -1.423 | -1.618 |
| Long-term debt | 0 | 0 | 590 | 1.607 | 2.195 | 2.289 | 1.385 | 586 | 1.296 | 417 | 82 | 25 | 0 |
| Short-term debt | 7.754 | 2.702 | 4.270 | 5.409 | 6.987 | 10.040 | 8.170 | 8.616 | 6.413 | 6.484 | 4.227 | 3.790 | 3.577 |
| Total debt | 7.754 | 2.702 | 4.860 | 7.016 | 9.182 | 12.328 | 9.555 | 9.202 | 7.709 | 6.900 | 4.309 | 3.815 | 3.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
MR | Audit | 2000 | — | — |
LS Management | Management | 1997 | — | — |
PE Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
MARTIN OLSEN HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
HOVEDGÅRDSVEJEN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Rylander Christensen | Audit | 0 companies |
| Liza Sonne | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |