| Revenue | DKK 82K | -41% |
| EBITDA | DKK 72K | +178% |
| Net profit | DKK 73K | +164% |
| Total assets | DKK 360K | -81% |
| Equity | DKK 257K | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.631 | 5.578 | 6.534 | — | 6.812 | 8.359 | 9.459 | 8.706 | 6.182 | 4.386 | 1.177 | 139 | 82 |
| Staff expenses | -5.638 | -5.382 | -6.112 | -0 | -6.101 | -7.814 | -8.847 | -8.604 | -7.604 | -5.405 | -2.082 | -83 | -10 |
| EBITDA | 224 | 196 | 422 | 0 | 711 | 545 | 611 | 97 | -1.422 | -1.019 | -905 | -92 | 72 |
| Depreciation & amort. | -17 | -18 | -21 | -0 | -22 | -27 | -30 | -32 | -30 | -32 | -5 | -0 | -0 |
| EBIT | 207 | 178 | 401 | 0 | 689 | 518 | 581 | 65 | -1.452 | -1.051 | -910 | -92 | 72 |
| Net financials | -96 | -109 | -98 | 0 | -5 | -86 | -67 | -90 | -23 | -35 | -46 | -22 | 1 |
| Profit before tax | 111 | 68 | 303 | 0 | 623 | 432 | 515 | -24 | -1.475 | -1.086 | -957 | -114 | 73 |
| Tax | 30 | 21 | 133 | -0 | 139 | 99 | 115 | 4 | -42 | -0 | -355 | -0 | -0 |
| Net profit | 81 | 48 | 169 | 0 | 485 | 334 | 399 | -28 | -1.434 | -1.086 | -601 | -114 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.584 | 4.929 | 7.236 | 0 | 6.231 | 8.133 | 8.570 | 8.059 | 6.118 | 6.225 | 2.320 | 1.924 | 360 |
| Equity | 2.439 | 2.487 | 2.656 | 0 | 3.436 | 3.769 | 4.168 | 3.879 | 2.445 | 1.360 | 758 | 644 | 257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.145 | 2.442 | 4.580 | 0 | 2.795 | 4.335 | 4.390 | 4.170 | 3.673 | 4.865 | 1.561 | 1.280 | 103 |
| Total debt | 5.145 | 2.442 | 4.580 | 0 | 2.795 | 4.335 | 4.390 | 4.170 | 3.673 | 4.865 | 1.561 | 1.280 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
JS Management | Management | 1999 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 1812-2002 ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Jan Sneholm Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Poul Christensen | Board of Directors | 0 companies |
| Marianne Dahm Sneholm Hansen | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Torben Sten Johansen | Board of Directors | 0 companies |
| Søren Ingolf Jensen | Board of Directors | 0 companies |
| Kasper Bøje | Chairman | 0 companies |
| Arne Vang Pedersen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Steen Erik Nielsen | Board of Directors | 0 companies |
| Erik Sneholm Hansen | Board of Directors | 0 companies |
| Poul Lund Jørgensen | Board of Directors | 0 companies |