| Revenue | DKK 8,2M | +14% |
| EBITDA | DKK 1,7M | +26% |
| Net profit | DKK 1,3M | +31% |
| Total assets | DKK 3,7M | +4% |
| Equity | DKK 1,4M | +27% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.213 | 2.253 | 1.414 | 2.918 | 2.751 | 3.925 | 4.228 | 4.082 | 4.032 | 4.171 | 7.596 | 7.120 | 8.151 |
| Staff expenses | -1.729 | -1.957 | -1.644 | -2.437 | -2.613 | -2.946 | -3.579 | -3.295 | -3.378 | -3.752 | -5.553 | -5.753 | -6.424 |
| EBITDA | 484 | 296 | -230 | 481 | 138 | 980 | 620 | 788 | 651 | 419 | 2.043 | 1.367 | 1.727 |
| Depreciation & amort. | -31 | -35 | 35 | 35 | 49 | -74 | -101 | -109 | -111 | -102 | -114 | -112 | -84 |
| EBIT | 452 | 261 | -265 | 446 | 89 | 906 | 519 | 679 | 540 | 317 | 1.929 | 1.255 | 1.643 |
| Net financials | -6 | -10 | -17 | -8 | -10 | -9 | -41 | -22 | -28 | -25 | -30 | 10 | 2 |
| Profit before tax | 446 | 251 | -282 | 438 | 80 | 897 | 477 | 657 | 512 | 292 | 1.899 | 1.265 | 1.645 |
| Tax | 114 | 63 | -15 | 72 | 25 | 213 | 122 | 158 | 115 | 76 | 419 | 284 | 361 |
| Net profit | 332 | 187 | -267 | 365 | 55 | 683 | 355 | 499 | 397 | 216 | 1.480 | 981 | 1.285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.033 | 1.171 | 682 | 1.307 | 1.496 | 2.062 | 2.492 | 2.258 | 2.699 | 2.356 | 4.737 | 3.520 | 3.667 |
| Equity | 467 | 557 | 194 | 559 | 463 | 997 | 952 | 1.102 | 1.000 | 819 | 2.083 | 1.114 | 1.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 340 | 340 | 340 | 340 | 340 |
| Short-term debt | 551 | 599 | 488 | 739 | 1.025 | 1.055 | 1.528 | 1.054 | 1.354 | 1.186 | 2.310 | 2.066 | 1.909 |
| Total debt | 551 | 599 | 488 | 739 | 1.025 | 1.055 | 1.528 | 1.148 | 1.694 | 1.525 | 2.650 | 2.406 | 2.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Management | Management | 2003 | — | — |
JE Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.T.P.K. HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Theodor Thyboe | Management | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |