| Revenue | DKK 6,2M | -8% |
| EBITDA | DKK 1,3M | +47% |
| Net profit | DKK 1M | +16% |
| Total assets | DKK 6M | -29% |
| Equity | DKK 2M | -48% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 8.036 | 4.318 | 5.032 | 4.972 | 6.763 | 6.242 |
| Staff expenses | -4.211 | -3.109 | -3.841 | -4.173 | -5.900 | -4.963 |
| EBITDA | 2.435 | 1.209 | 1.191 | 799 | 863 | 1.267 |
| Depreciation & amort. | -286 | -165 | -30 | -58 | -85 | -66 |
| EBIT | 2.149 | 1.044 | 1.162 | 741 | 778 | 1.201 |
| Net financials | 265 | 313 | 283 | 251 | 335 | 88 |
| Profit before tax | 2.414 | 1.357 | 1.445 | 992 | 1.113 | 1.288 |
| Tax | 583 | 354 | 349 | 238 | 250 | 286 |
| Net profit | 1.831 | 1.004 | 1.096 | 754 | 863 | 1.002 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 6.797 | 6.479 | 5.862 | 8.116 | 8.347 | 5.967 |
| Equity | 2.855 | 2.859 | 3.954 | 3.708 | 3.871 | 2.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.601 | 3.621 | 1.871 | 4.365 | 4.416 | 3.817 |
| Total debt | 3.601 | 3.621 | 1.871 | 4.365 | 4.416 | 3.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Audit | Audit | 2001 | — | — |
HB Management | Management | 2001 | — | — |
KO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M&J SPØRRING ApS | Company | 5.0% | 5.0% | 2019 |
FAHL HOLDING, HVIDE SANDE ApS | Company | 5.0% | 5.0% | 2019 |
Steen C. Holding ApS | Company | 5.0% | 5.0% | 2019 |
JEFF HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
TSR HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bonde | Audit | 0 companies |
| Henning Byskov | Management | 0 companies |
| Kasper Obel Stie Byskov | Management | 0 companies |
| Alice Obel Byskov | Board of Directors | 0 companies |
| Mia Obel Linde | Chairman | 0 companies |
| Rine Obel | Board of Directors | 0 companies |