| Revenue | DKK 3,4M | -30% |
| EBITDA | DKK 1,1M | +361% |
| Net profit | DKK 901K | +384% |
| Total assets | DKK 2,8M | -7% |
| Equity | DKK 2,4M | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.153 | 7.492 | 6.163 | 7.149 | 7.416 | 6.642 | 5.295 | 4.843 | 3.408 |
| Staff expenses | -5.707 | -5.953 | -5.036 | -5.776 | -5.916 | -5.788 | -5.145 | -4.596 | -2.268 |
| EBITDA | 1.446 | 1.539 | 1.126 | 1.373 | 1.499 | 853 | 150 | 247 | 1.139 |
| Depreciation & amort. | -2 | -3 | -3 | -3 | -3 | -1 | -0 | -0 | -0 |
| EBIT | 1.444 | 1.537 | 1.124 | 1.370 | 1.497 | 852 | 150 | 247 | 1.139 |
| Net financials | 24 | 12 | -34 | -37 | -11 | 7 | -5 | -7 | 17 |
| Profit before tax | 1.469 | 1.548 | 1.090 | 1.333 | 1.486 | 859 | 145 | 240 | 1.157 |
| Tax | 377 | 389 | 280 | 313 | 330 | 190 | 34 | 54 | 255 |
| Net profit | 1.092 | 1.159 | 810 | 1.020 | 1.156 | 669 | 111 | 186 | 901 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.171 | 7.970 | 7.566 | 7.749 | 7.759 | 3.981 | 3.688 | 3.039 | 2.834 |
| Equity | 3.742 | 3.901 | 3.711 | 3.931 | 4.087 | 2.256 | 1.617 | 1.803 | 2.405 |
| Long-term debt | 401 | 410 | 281 | 214 | 430 | 181 | 0 | 0 | 255 |
| Short-term debt | 3.005 | 3.656 | 3.573 | 3.503 | 3.242 | 1.534 | 2.060 | 1.235 | 173 |
| Total debt | 3.406 | 4.067 | 3.854 | 3.717 | 3.672 | 1.715 | 2.060 | 1.235 | 429 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Audit | Audit | 1999 | — | — |
VS Unofficial title | Unofficial title | 2020 | — | — |
KL Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stavedshus Holding ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Hakon Dahm Spliid | Audit | 0 companies |
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |
| Kjeld Lehnshøj | Management | 0 companies |
| Pia Lehnshøj | Board of Directors | 0 companies |
| Niels Peter Larsen | Board of Directors | 0 companies |