| Revenue | DKK 6M | -2% |
| EBITDA | DKK 1,8M | +8% |
| Net profit | DKK 1,9M | +0% |
| Total assets | DKK 25,4M | -8% |
| Equity | DKK 20,8M | +4% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.137 | 5.316 | 6.213 | 6.362 | 5.967 | 5.045 | 6.753 | 5.802 | 1.177 | 3.962 | 5.919 | 6.160 | 6.049 |
| Staff expenses | -2.639 | -3.304 | -3.916 | -3.436 | -3.649 | -3.830 | -4.898 | -4.966 | -3.041 | -2.900 | -3.808 | -4.459 | -4.219 |
| EBITDA | 771 | 1.833 | 2.451 | 2.806 | 2.154 | 1.216 | 1.848 | 817 | -1.874 | 1.062 | 2.111 | 1.701 | 1.830 |
| Depreciation & amort. | 87 | 89 | 79 | 79 | -95 | -75 | -78 | -65 | -68 | -68 | -71 | -69 | -67 |
| EBIT | 684 | 1.744 | 2.372 | 2.726 | 2.058 | 1.140 | 1.770 | 752 | -1.942 | 994 | 2.041 | 1.632 | 1.762 |
| Net financials | -24 | 211 | 1.061 | -1.109 | 7.159 | 399 | 340 | 1.139 | 89 | 282 | 292 | 792 | 655 |
| Profit before tax | — | 1.955 | 3.433 | 1.618 | 9.217 | 1.539 | 2.110 | 1.892 | -1.853 | 1.275 | 2.333 | 2.423 | 2.417 |
| Tax | 13 | 527 | 609 | 699 | 529 | 319 | 456 | 245 | -391 | 281 | 513 | 534 | 532 |
| Net profit | 647 | 1.428 | 2.823 | 919 | 8.688 | 1.221 | 1.654 | 1.646 | -1.462 | 995 | 1.820 | 1.889 | 1.885 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.936 | 8.764 | 11.613 | 12.368 | 17.488 | 18.699 | 20.978 | 22.661 | 20.665 | 21.648 | 23.609 | 27.717 | 25.417 |
| Equity | — | 6.532 | 9.355 | 10.275 | 14.584 | 15.498 | 16.152 | 17.798 | 15.336 | 16.231 | 18.050 | 19.940 | 20.824 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.217 | 1.394 | 1.326 | 1.276 | 1.209 | 1.143 | 1.076 | 1.007 | 948 |
| Short-term debt | 3.690 | 2.231 | 2.258 | 2.093 | 1.686 | 1.802 | 3.491 | 3.571 | 4.098 | 4.248 | 4.454 | 6.741 | 3.596 |
| Total debt | 3.690 | 2.231 | 2.258 | 2.093 | 2.903 | 3.196 | 4.816 | 4.847 | 5.307 | 5.391 | 5.530 | 7.748 | 4.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
CE Management | Management | 2022 | — | — |
BB Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ATLAS HOLDING DANMARK ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christian Emil Bjerrum Hansen | Management | 0 companies |
| Bo Bjerrum Hansen | Management | 0 companies |