| Revenue | DKK 1M | +43% |
| EBITDA | DKK 1M | +43% |
| Net profit | DKK 565K | +85% |
| Total assets | DKK 8,1M | +3% |
| Equity | DKK -7,9M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.418 | 4.612 | 3.075 | 3.777 | 844 | -1.140 | -1.000 | 769 | 706 | 1.008 |
| Staff expenses | -3.116 | -3.536 | -3.176 | -3.362 | -2.555 | -2.571 | -1.919 | -0 | -0 | -0 |
| EBITDA | 1.302 | 1.075 | -101 | 415 | -1.711 | -3.710 | -2.919 | 769 | 706 | 1.008 |
| Depreciation & amort. | -546 | -865 | -453 | -385 | -429 | -1.393 | -1.373 | -967 | -0 | -0 |
| EBIT | 756 | 210 | -554 | 30 | -2.140 | -5.103 | -4.292 | -197 | 706 | 1.008 |
| Net financials | -142 | -167 | -108 | -65 | -66 | -260 | -355 | -385 | -314 | -284 |
| Profit before tax | 614 | 43 | -662 | -35 | -2.206 | -5.363 | -4.647 | -582 | 391 | 724 |
| Tax | 156 | 11 | -169 | -8 | -485 | -1.180 | -1.022 | -128 | 86 | 159 |
| Net profit | 458 | 32 | -493 | -27 | -1.721 | -4.183 | -3.625 | -454 | 305 | 565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.721 | 9.318 | 9.477 | 8.582 | 12.263 | 11.198 | 10.823 | 7.868 | 7.944 | 8.147 |
| Equity | 1.656 | 1.688 | 1.195 | 1.168 | -553 | -4.736 | -8.361 | -8.815 | -8.510 | -7.945 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.683 | 7.449 | 8.207 | 7.414 | 12.732 | 15.934 | 19.184 | 16.684 | 16.454 | 16.092 |
| Total debt | 7.683 | 7.449 | 8.207 | 7.414 | 12.732 | 15.934 | 19.184 | 16.684 | 16.454 | 16.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2004 | — | — |
PA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2014 | |
MADSEN & ANDERSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
Normann Copenhagen Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Normann Andersen | Management | 0 companies |
| Poul Andrzej Madsen | Management | 0 companies |