| Revenue | DKK 6,2M | -27% |
| EBITDA | DKK 50K | -98% |
| Net profit | DKK -775K | -139% |
| Total assets | DKK 21,3M | -2% |
| Equity | DKK 12,6M | -6% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.674 | 4.173 | 4.919 | 5.046 | 5.838 | 7.844 | 7.995 | 7.292 | 8.565 | 10.262 | 7.673 | 8.436 | 6.153 |
| Staff expenses | -2.997 | -3.034 | -3.133 | -3.949 | -4.520 | -4.853 | -5.091 | -5.601 | -6.078 | -5.940 | -6.096 | -5.963 | -6.102 |
| EBITDA | 1.677 | 1.139 | 1.786 | 1.097 | 1.319 | 2.991 | 2.904 | 1.691 | 2.487 | 4.322 | 1.577 | 2.473 | 50 |
| Depreciation & amort. | -243 | -247 | -277 | -200 | -83 | -69 | -61 | -20 | -0 | -240 | -401 | -401 | -401 |
| EBIT | 1.434 | 892 | 1.509 | 896 | 1.236 | 2.923 | 2.843 | 1.670 | 2.487 | 4.082 | 1.176 | 2.073 | -350 |
| Net financials | 254 | 561 | 680 | 565 | 443 | 792 | 815 | 777 | 854 | 971 | 414 | 509 | -643 |
| Profit before tax | 1.688 | 1.453 | 2.189 | 1.462 | 1.679 | 3.714 | 3.658 | 2.448 | 3.341 | 5.053 | 1.590 | 2.581 | -994 |
| Tax | 422 | 367 | 542 | 350 | 370 | 819 | 809 | 541 | 736 | 1.114 | 350 | 569 | -219 |
| Net profit | 1.266 | 1.087 | 1.647 | 1.111 | 1.309 | 2.896 | 2.848 | 1.907 | 2.606 | 3.939 | 1.240 | 2.013 | -775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.888 | 10.776 | 12.297 | 13.570 | 14.356 | 14.374 | 13.620 | 13.797 | 16.883 | 18.764 | 20.381 | 21.794 | 21.299 |
| Equity | 9.764 | 9.851 | 10.498 | 8.609 | 8.918 | 10.814 | 10.662 | 9.569 | 10.175 | 12.114 | 11.354 | 13.367 | 12.591 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 382 | 584 | 208 | 0 | 0 | 0 |
| Short-term debt | 1.124 | 925 | 1.800 | 4.961 | 5.437 | 3.560 | 2.958 | 3.845 | 6.124 | 6.423 | 9.027 | 8.427 | 8.708 |
| Total debt | 1.124 | 925 | 1.800 | 4.961 | 5.437 | 3.560 | 2.958 | 4.228 | 6.708 | 6.630 | 9.027 | 8.427 | 8.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2004 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOGENS VESTERGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Per Karleby | Audit | 0 companies |
| Mogens Rahbe Vestergaard | Chief Executive Officer | 0 companies |