| Revenue | DKK 1,9M | -2% |
| EBITDA | DKK 16K | +111% |
| Net profit | DKK 8K | +106% |
| Total assets | DKK 1,1M | -12% |
| Equity | DKK 691K | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.456 | 2.018 | 2.262 | 2.273 | 2.226 | 3.273 | 2.701 | 2.301 | 2.448 | 2.211 | 1.942 | 2.047 | 1.894 | 1.852 |
| Staff expenses | -1.636 | -1.824 | -2.099 | -2.319 | -2.068 | -2.266 | -2.512 | -2.215 | -1.983 | -1.983 | -1.905 | -1.949 | -2.038 | -1.836 |
| EBITDA | -181 | 194 | 162 | -46 | 158 | 1.008 | 189 | 86 | 464 | 228 | 37 | 98 | -145 | 16 |
| Depreciation & amort. | 30 | -30 | -7 | -0 | 5 | -9 | -14 | -10 | -31 | -30 | -16 | -16 | -16 | -0 |
| EBIT | -210 | 164 | 155 | -46 | 153 | 999 | 174 | 76 | 434 | 199 | 21 | 82 | -161 | 16 |
| Net financials | -7 | -1 | -2 | 1 | 1 | 3 | -5 | -15 | -9 | -17 | -5 | -1 | 0 | -1 |
| Profit before tax | -114 | 163 | 153 | -36 | 154 | 1.002 | 170 | 62 | 425 | 181 | 15 | 81 | -161 | 15 |
| Tax | 52 | 46 | 50 | 5 | 37 | 226 | 42 | 0 | 98 | 45 | 8 | 21 | -30 | 7 |
| Net profit | -166 | 117 | 103 | -41 | 117 | 776 | 128 | 61 | 327 | 136 | 8 | 60 | -130 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.098 | 970 | 1.134 | 1.099 | 1.131 | 2.268 | 1.751 | 1.572 | 2.279 | 1.726 | 1.261 | 1.484 | 1.234 | 1.082 |
| Equity | 1 | 118 | 221 | 180 | 298 | 1.044 | 672 | 483 | 810 | 746 | 753 | 814 | 683 | 691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.097 | 851 | 913 | 919 | 833 | 1.217 | 1.071 | 1.080 | 1.370 | 959 | 487 | 656 | 551 | 379 |
| Total debt | 1.097 | 851 | 913 | 919 | 833 | 1.217 | 1.071 | 1.080 | 1.459 | 959 | 487 | 656 | 551 | 379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 1997 | — | — |
| Audit | 1999 | — | — | |
LS Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKOU/DREWES GRUPPEN ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Skou Drewes | Management | 0 companies |
| Revisionsfirmaet Arne Sunne v/statsautoriseret revisor Ove Rasmussen | Audit | 0 companies |
| Lone Skou Drewes | Management | 0 companies |