| Revenue | DKK 2,1M | -24% |
| EBITDA | DKK 681K | -13% |
| Net profit | DKK 753K | -2% |
| Total assets | DKK 10,1M | +0% |
| Equity | DKK 9,1M | +9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.791 | 2.187 | 1.639 | 2.168 | 1.936 | 2.304 | 2.494 | 2.413 | 2.669 | 3.364 | 1.567 | 2.702 | 2.056 |
| Staff expenses | -1.573 | -1.721 | -1.220 | -1.245 | -1.452 | -1.539 | -1.481 | -1.483 | -1.916 | -1.256 | -1.133 | -1.915 | -1.376 |
| EBITDA | 262 | 466 | 419 | 977 | 484 | 766 | 598 | 930 | 753 | 2.108 | 433 | 787 | 681 |
| Depreciation & amort. | -32 | 20 | 7 | 22 | -44 | -44 | -44 | -37 | -22 | -0 | -18 | -27 | -27 |
| EBIT | 230 | 446 | 412 | 955 | 440 | 722 | 554 | 893 | 732 | 2.108 | 415 | 760 | 654 |
| Net financials | 0 | -0 | -11 | -14 | 56 | 91 | 120 | 139 | 129 | 186 | 212 | 226 | 319 |
| Profit before tax | 252 | 445 | 402 | 941 | 496 | 813 | 673 | 1.032 | 860 | 2.294 | 627 | 985 | 973 |
| Tax | 59 | 116 | 101 | 222 | 112 | 181 | 150 | 229 | 190 | 506 | 139 | 218 | 220 |
| Net profit | 193 | 329 | 301 | 719 | 384 | 632 | 523 | 803 | 670 | 1.788 | 488 | 768 | 753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.086 | 1.741 | 2.044 | 3.267 | 3.537 | 4.411 | 5.863 | 7.083 | 8.137 | 9.542 | 9.207 | 10.046 | 10.066 |
| Equity | 956 | 1.285 | 1.587 | 2.305 | 2.689 | 3.321 | 3.845 | 4.648 | 5.318 | 7.106 | 7.594 | 8.362 | 9.115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.130 | 456 | 457 | 956 | 843 | 1.088 | 2.019 | 2.435 | 2.818 | 2.435 | 1.612 | 1.683 | 952 |
| Total debt | -1.130 | 456 | 457 | 956 | 843 | 1.088 | 2.019 | 2.435 | 2.818 | 2.435 | 1.612 | 1.683 | 952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1996 | — | — |
CA Management | Management | 1996 | — | — |
RS Audit | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERNER HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Christian Arne Berner | Management | 0 companies |
| René Steen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |