| Revenue | DKK 1M | -37% |
| EBITDA | DKK -218K | -46% |
| Net profit | DKK -161K | -29% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK 977K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.524 | 3.142 | 3.241 | 2.471 | 2.658 | 2.473 | 2.002 | 1.434 | 1.878 | 1.262 | 1.643 | 1.598 | 1.002 |
| Staff expenses | -2.872 | -2.941 | -3.313 | -2.738 | -2.303 | -2.303 | -1.963 | -2.144 | -2.313 | -1.590 | -1.698 | -1.747 | -1.220 |
| EBITDA | 654 | 173 | 76 | -382 | 355 | 78 | 39 | -709 | -444 | -328 | -56 | -150 | -218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -92 | -76 | -72 | -31 | -22 | -47 | -26 | -23 | -8 |
| EBIT | 654 | 173 | 76 | -382 | 264 | 2 | -33 | -740 | -465 | -375 | -82 | -173 | -226 |
| Net financials | -47 | -39 | -18 | 400 | 94 | 236 | 3.942 | 68 | 59 | 73 | -7 | 13 | 21 |
| Profit before tax | 607 | 135 | 58 | 18 | 358 | 238 | 3.909 | -672 | -407 | -303 | -89 | -159 | -204 |
| Tax | 153 | 35 | -92 | -54 | 85 | 40 | 35 | -150 | -88 | -66 | -19 | -35 | -43 |
| Net profit | 454 | 99 | 150 | 72 | 273 | 198 | 3.875 | -521 | -319 | -237 | -69 | -125 | -161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.298 | 2.436 | 3.105 | 3.245 | 3.334 | 3.364 | 6.699 | 3.225 | 3.098 | 3.118 | 1.913 | 1.706 | 1.655 |
| Equity | — | 1.542 | 1.692 | 1.764 | 2.037 | 2.035 | 5.910 | 2.388 | 2.069 | 1.832 | 1.263 | 1.138 | 977 |
| Long-term debt | 181 | 125 | 289 | 172 | 24 | 8 | 0 | 0 | 13 | 18 | 18 | 0 | 166 |
| Short-term debt | 1.075 | 1.221 | 1.561 | 1.309 | 1.185 | 1.311 | 781 | 836 | 1.015 | 1.268 | 632 | 568 | 511 |
| Total debt | 1.256 | 1.346 | 1.850 | 1.481 | 1.297 | 1.319 | 782 | 836 | 1.028 | 1.285 | 650 | 568 | 678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.P. HOLDING HOLBÆK ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Berth Petersen | Management | 0 companies |