| Revenue | DKK 2,3M | -5% |
| EBITDA | DKK -62K | -127% |
| Net profit | DKK -119K | -207% |
| Total assets | DKK 2M | +14% |
| Equity | DKK 225K | -35% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.976 | 2.392 | 2.953 | 3.109 | 2.608 | 3.382 | 2.551 | 2.440 | 2.325 |
| Staff expenses | -1.687 | -2.081 | -2.765 | -2.694 | -2.833 | -3.154 | -2.805 | -2.207 | -2.387 |
| EBITDA | 289 | 311 | 188 | 415 | -225 | 227 | -254 | 233 | -62 |
| Depreciation & amort. | 63 | -105 | 72 | -96 | -87 | -70 | -28 | -21 | -21 |
| EBIT | 226 | 207 | 116 | 319 | -312 | 157 | -282 | 212 | -83 |
| Net financials | -84 | -83 | -65 | -108 | -75 | -54 | -92 | -65 | -60 |
| Profit before tax | 141 | 124 | 51 | 211 | -387 | 103 | -374 | 147 | -143 |
| Tax | -0 | 33 | 25 | 63 | -79 | 30 | -76 | 35 | -25 |
| Net profit | 141 | 90 | 26 | 148 | -308 | 73 | -298 | 111 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.354 | 2.585 | 2.925 | 2.251 | 2.118 | 2.317 | 2.140 | 1.728 | 1.970 |
| Equity | 700 | 791 | 717 | 765 | 457 | 530 | 232 | 344 | 225 |
| Long-term debt | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 424 | 1.794 | 2.208 | 1.429 | 1.504 | 1.787 | 1.907 | 1.384 | 1.745 |
| Total debt | 1.653 | 1.794 | 2.208 | 1.486 | 1.504 | 1.787 | 1.907 | 1.384 | 1.745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
FK Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FL. KAPPEL HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Flemming Kappel | Management | 0 companies |