| Revenue | DKK 3,9M | +26% |
| EBITDA | DKK 987K | +225% |
| Net profit | DKK 710K | +415% |
| Total assets | DKK 2,6M | -12% |
| Equity | DKK 890K | +232% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.486 | 2.627 | 3.172 | 3.068 | 3.096 | 3.372 | 3.104 | 3.922 |
| Staff expenses | -2.195 | -2.346 | -2.504 | -2.433 | -2.574 | -2.546 | -2.801 | -2.936 |
| EBITDA | 291 | 280 | 668 | 636 | 522 | 826 | 303 | 987 |
| Depreciation & amort. | 84 | -70 | -68 | -58 | -58 | -53 | -50 | -44 |
| EBIT | 208 | 210 | 600 | 578 | 464 | 774 | 253 | 943 |
| Net financials | 16 | 187 | 120 | 340 | 121 | -15 | -77 | -19 |
| Profit before tax | 223 | 397 | 720 | 917 | 585 | 758 | 177 | 923 |
| Tax | 56 | 102 | 178 | 217 | 130 | 169 | 39 | 213 |
| Net profit | 167 | 295 | 542 | 700 | 454 | 590 | 138 | 710 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.320 | 3.308 | 3.715 | 3.042 | 3.295 | 3.415 | 3.009 | 2.635 |
| Equity | 1.442 | 1.577 | 1.869 | 1.370 | 1.622 | 1.712 | 268 | 890 |
| Long-term debt | 816 | 765 | 716 | 668 | 616 | 566 | 518 | 540 |
| Short-term debt | 1.062 | 966 | 1.130 | 1.005 | 1.057 | 1.130 | 2.216 | 1.186 |
| Total debt | 1.878 | 1.731 | 1.846 | 1.673 | 1.673 | 1.697 | 2.734 | 1.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 1999 | — | — |
OA Management | Management | 2019 | — | — |
HG Management | Management | 1999 | — | — |
KP Management | Management | 2019 | — | — |
JW Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITAGIL ApS | Company | 100.0% | 100.0% | 2019 |
HANS SCHMIDT HOLDING A/S | Company | 50.0% | 50.0% | 1999 |
JENS OVE KJÆR HOLDING ApS | Company | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ove Kjær | Management | 0 companies |
| Ole Andersen | Management | 0 companies |
| Hans Gotfred Schmidt | Management | 0 companies |
| Kim Pichard Nielsen | Management | 0 companies |
| Jan Wilhelmsen | Audit | 0 companies |