| Revenue | DKK 3,4M | -8% |
| EBITDA | DKK 634K | -44% |
| Net profit | DKK 346K | -52% |
| Total assets | DKK 5,7M | +8% |
| Equity | DKK 1,9M | +7% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.373 | 1.438 | 1.502 | 1.673 | 1.491 | 2.115 | 2.637 | 2.078 | 1.866 | 1.700 | 2.456 | 3.277 | 3.682 | 3.397 |
| Staff expenses | -949 | -1.178 | -1.348 | -1.548 | -1.499 | -1.784 | -1.968 | -2.083 | -2.057 | -836 | -1.764 | -2.256 | -2.484 | -2.697 |
| EBITDA | 425 | 261 | 155 | 126 | -8 | 331 | 669 | -5 | -191 | 865 | 693 | 1.016 | 1.131 | 634 |
| Depreciation & amort. | -53 | -107 | -144 | -135 | -131 | -157 | -223 | -290 | -290 | -228 | -90 | -141 | -176 | -190 |
| EBIT | 372 | 153 | 11 | -9 | -139 | 175 | 446 | -295 | -481 | 637 | 603 | 876 | 955 | 444 |
| Net financials | -57 | -28 | -1 | -27 | -27 | -15 | -8 | -22 | -60 | 29 | -0 | -6 | -25 | 13 |
| Profit before tax | 315 | 126 | 9 | -36 | -166 | 160 | 438 | -317 | -541 | 666 | 603 | 870 | 930 | 457 |
| Tax | 67 | 35 | 3 | -8 | -34 | 37 | 99 | -70 | -118 | 147 | 133 | 197 | 213 | 111 |
| Net profit | 248 | 91 | 7 | -28 | -132 | 123 | 339 | -247 | -422 | 519 | 470 | 673 | 718 | 346 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.443 | 2.517 | 2.334 | 2.971 | 2.374 | 2.668 | 2.783 | 4.147 | 4.246 | 4.671 | 5.119 | 5.348 | 5.301 | 5.715 |
| Equity | 789 | 880 | 887 | 859 | 727 | 850 | 1.089 | 842 | 420 | 939 | 1.409 | 1.582 | 1.800 | 1.930 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 445 | 495 | 343 | 423 | 605 | 489 | 623 |
| Short-term debt | 2.654 | 1.630 | 1.440 | 2.112 | 1.647 | 1.817 | 1.690 | 2.860 | 3.331 | 3.389 | 3.278 | 3.131 | 2.979 | 3.116 |
| Total debt | 2.654 | 1.630 | 1.440 | 2.112 | 1.647 | 1.817 | 1.690 | 3.305 | 3.826 | 3.732 | 3.700 | 3.736 | 3.468 | 3.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 2002 | — | — |
TN Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRANDBOARD HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nielsen | Audit | 0 companies |
| Torben Nim | Management | 0 companies |