| Revenue | DKK 1,2M | -51% |
| EBITDA | DKK -698K | -259% |
| Net profit | DKK -757K | -828% |
| Total assets | DKK 2,6M | -23% |
| Equity | DKK 371K | -67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.283 | 4.338 | 4.571 | 3.826 | 3.772 | 3.710 | 3.524 | 2.339 | 2.442 | 1.199 |
| Staff expenses | -3.635 | -3.506 | -3.711 | -3.465 | -2.962 | -2.822 | -2.851 | -2.652 | -2.003 | -1.898 |
| EBITDA | 410 | 833 | 859 | 361 | 810 | 888 | 672 | -313 | 439 | -698 |
| Depreciation & amort. | -529 | -507 | -463 | -512 | -409 | -439 | -439 | -302 | -272 | -240 |
| EBIT | -119 | 325 | 396 | -151 | 401 | 449 | 233 | -616 | 167 | -938 |
| Net financials | -125 | -92 | -49 | -72 | -79 | -80 | -54 | -36 | -32 | -31 |
| Profit before tax | 5 | 233 | 347 | -223 | 322 | 369 | 178 | -652 | 135 | -969 |
| Tax | -60 | 64 | 74 | -121 | 70 | 91 | 43 | -141 | 31 | -212 |
| Net profit | 66 | 170 | 273 | -101 | 252 | 278 | 136 | -511 | 104 | -757 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.844 | 6.423 | 6.047 | 4.909 | 4.975 | 5.002 | 4.279 | 3.144 | 3.330 | 2.557 |
| Equity | 2.938 | 1.107 | 1.231 | 869 | 1.122 | 1.400 | 1.535 | 1.024 | 1.128 | 371 |
| Long-term debt | -794 | 67 | 84 | 27 | 78 | 1.021 | 500 | 500 | 518 | 518 |
| Short-term debt | -2.158 | 4.365 | 3.928 | 3.370 | 3.210 | 2.088 | 1.833 | 1.347 | 1.378 | 1.574 |
| Total debt | -2.952 | 4.432 | 4.012 | 3.398 | 3.288 | 3.109 | 2.333 | 1.847 | 1.896 | 2.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Management | Management | 2013 | — | — |
FS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAURS HOLDING, RØDOVRE ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Jannie Andersen | Management | 0 companies |
| Frank Schwartz Andersen | Management | 0 companies |