| Revenue | DKK 27,1M | +18% |
| EBITDA | DKK 2,1M | -35% |
| Net profit | DKK -50K | -105% |
| Total assets | DKK 64,1M | +12% |
| Equity | DKK 19,7M | +14% |
| Employees | 123 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91.377 | 98.103 | 101.533 | 110.249 | 119.978 | 126.960 | 24.322 | 22.459 | 24.638 | 24.346 | 19.935 | 23.004 | 27.108 |
| Staff expenses | -12.946 | -13.909 | -16.210 | -18.347 | -21.656 | -23.087 | -22.216 | -19.055 | -19.499 | -20.459 | -20.084 | -19.837 | -25.048 |
| EBITDA | 3.365 | 3.740 | 1.453 | 4.016 | 2.260 | 3.208 | 2.106 | 3.404 | 1.181 | 3.887 | -179 | 3.167 | 2.060 |
| Depreciation & amort. | -1.464 | -1.147 | -1.557 | -2.905 | -3.118 | -3.078 | -3.025 | -2.765 | -2.100 | -2.010 | -2.025 | -2.044 | -2.380 |
| EBIT | 1.901 | 2.593 | -104 | 1.111 | -857 | 130 | -919 | 638 | -919 | 1.877 | -2.204 | 1.124 | -320 |
| Net financials | -990 | -1.000 | -385 | -774 | -441 | -585 | -556 | -479 | -546 | 63 | 2 | 25 | 203 |
| Profit before tax | 916 | 1.600 | -471 | 348 | -1.282 | -455 | -1.475 | 160 | 2.493 | 1.940 | -2.203 | 1.148 | -116 |
| Tax | 377 | 187 | -175 | -8 | -346 | -71 | -388 | 66 | 450 | 352 | -542 | 199 | -66 |
| Net profit | 539 | 1.413 | -296 | 356 | -935 | -384 | -1.087 | 94 | 2.043 | 1.587 | -1.660 | 949 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.760 | 39.396 | 66.705 | 64.926 | 64.363 | 60.730 | 56.598 | 54.123 | 54.838 | 56.734 | 54.772 | 57.283 | 64.123 |
| Equity | 15.286 | 17.708 | 16.089 | 16.578 | 15.759 | 15.732 | 14.758 | 14.434 | 16.308 | 17.921 | 16.309 | 17.284 | 19.668 |
| Long-term debt | 13.920 | 13.031 | 29.839 | 28.805 | 27.797 | 27.126 | 24.512 | 22.777 | 21.664 | 19.836 | 18.892 | 17.987 | 20.768 |
| Short-term debt | 7.536 | 6.128 | 18.814 | 17.561 | 19.159 | 16.210 | 16.035 | 15.682 | 15.186 | 16.945 | 18.081 | 20.323 | 22.064 |
| Total debt | 21.456 | 19.159 | 48.653 | 46.366 | 46.956 | 43.336 | 40.547 | 38.459 | 36.849 | 36.780 | 36.973 | 38.310 | 42.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Unofficial title | Unofficial title | 2006 | — | — |
AM Unofficial title | Unofficial title | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Deputy Chairman | 2016 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Thomas Eggebrecht | Unofficial title | 0 companies |
| Anni Marie Krogsgaard | Unofficial title | 0 companies |
| Birthe Marie Larsen | Board of Directors | 0 companies |
| Dorthe Sandgren Nilsson | Board of Directors | 0 companies |
| Tonny Eriksen | Board of Directors | 0 companies |
| Hanne Falkbøll | Board of Directors | 0 companies |
| Kim Lykke Sommer | Board of Directors | 0 companies |
| Aase Carin Kalmberg Wentzel-Froberg | Board of Directors | 0 companies |
| Jacob Dahlin | Board of Directors | 0 companies |
| Helle Muusmann | Board of Directors | 0 companies |
| Tonny Lauridsen | Chairman | 0 companies |
| Anne-Birgitte Nielsen | Board of Directors | 0 companies |
| Eva Kristjansson | Board of Directors | 0 companies |
| Birgitte Helvig | Board of Directors | 0 companies |
| Søren Færk Hoe | Chairman | 0 companies |
| Jette Romny | Board of Directors | 0 companies |
| Carsten Due Jensen | Deputy Chairman | 0 companies |
| Grethe Marie Christensen | Board of Directors | 0 companies |
| John Mogensen | Deputy Chairman | 0 companies |