| Revenue | DKK 7,4M | -15% |
| EBITDA | DKK 1,5M | -55% |
| Net profit | DKK 899K | -63% |
| Total assets | DKK 8M | -30% |
| Equity | DKK 4,5M | -46% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.930 | 3.800 | 5.057 | 5.071 | 4.807 | 4.068 | 6.562 | 6.094 | 6.223 | 7.610 | 6.663 | 8.747 | 7.433 |
| Staff expenses | -3.386 | -3.092 | -3.472 | -3.501 | -3.623 | -3.584 | -4.131 | -4.332 | -4.371 | -5.265 | -5.262 | -5.431 | -5.836 |
| EBITDA | 1.544 | 708 | 1.585 | 1.571 | 1.184 | 443 | 2.431 | 1.762 | 1.852 | 2.345 | 1.401 | 3.317 | 1.507 |
| Depreciation & amort. | 351 | -310 | -351 | -390 | -406 | -344 | -369 | -328 | -359 | -374 | -427 | -331 | -366 |
| EBIT | 1.193 | 398 | 1.234 | 1.180 | 778 | 99 | 2.061 | 1.434 | 1.494 | 1.972 | 974 | 2.985 | 1.141 |
| Net financials | -197 | -135 | -129 | -39 | 7 | 8 | -11 | 5 | -1 | 40 | 15 | 98 | 16 |
| Profit before tax | 996 | 263 | 1.105 | 1.142 | 785 | 108 | 2.051 | 1.438 | 1.493 | 2.012 | 989 | 3.084 | 1.157 |
| Tax | 257 | 69 | 250 | 263 | 173 | 24 | 452 | 318 | 330 | 445 | 218 | 680 | 258 |
| Net profit | 739 | 195 | 855 | 879 | 612 | 83 | 1.599 | 1.120 | 1.163 | 1.567 | 771 | 2.404 | 899 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.245 | 5.667 | 6.548 | 5.969 | 5.834 | 5.542 | 7.180 | 7.113 | 8.405 | 9.888 | 10.513 | 11.439 | 8.006 |
| Equity | 1.768 | 1.867 | 2.623 | 3.302 | 3.514 | 3.197 | 4.196 | 4.816 | 4.979 | 6.246 | 6.517 | 8.421 | 4.518 |
| Long-term debt | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.441 | 3.800 | 3.729 | 2.367 | 2.055 | 2.112 | 2.777 | 2.068 | 3.231 | 3.425 | 3.784 | 2.764 | 3.209 |
| Total debt | 3.477 | 3.800 | 3.729 | 2.367 | 2.055 | 2.112 | 2.777 | 2.068 | 3.231 | 3.425 | 3.784 | 2.764 | 3.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK SØNDERGAARD ANDERSEN SKIBBILD, HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Indisign Holding ApS | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Søndergaard Andersen | Management | 0 companies |
| Allan Nordstrøm | Board of Directors | 0 companies |