| Revenue | DKK 3,3M | +25% |
| EBITDA | DKK 129K | +11% |
| Net profit | DKK 79K | +15% |
| Total assets | DKK 658K | +35% |
| Equity | DKK -983K | +7% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.888 | 3.463 | 3.538 | 3.471 | 3.454 | 3.063 | 3.128 | 2.287 | 1.513 | 1.720 | 2.282 | 2.616 | 3.263 |
| Staff expenses | -2.515 | -3.104 | -3.017 | -3.205 | -3.398 | -2.914 | -2.959 | -3.103 | -2.172 | -1.912 | -2.410 | -2.500 | -3.134 |
| EBITDA | 373 | 359 | 522 | 265 | 56 | 148 | 168 | -816 | -659 | -192 | -128 | 116 | 129 |
| Depreciation & amort. | 89 | 68 | 92 | 7 | 7 | -7 | -18 | -18 | -18 | -18 | -18 | -18 | -18 |
| EBIT | 284 | 291 | 430 | 258 | 48 | 141 | 150 | -834 | -677 | -210 | -146 | 98 | 111 |
| Net financials | -23 | -21 | -7 | -6 | -1 | 0 | -1 | -14 | -17 | -27 | -36 | -29 | -32 |
| Profit before tax | 261 | 270 | 423 | 252 | 48 | 141 | 150 | -847 | -695 | -237 | -181 | 69 | 79 |
| Tax | 65 | 68 | 105 | 61 | 11 | 31 | 33 | -186 | 184 | -0 | -0 | -0 | -0 |
| Net profit | 196 | 202 | 318 | 191 | 37 | 110 | 117 | -661 | -879 | -237 | -181 | 69 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.471 | 1.632 | 1.857 | 2.186 | 1.882 | 1.652 | 1.752 | 1.148 | 755 | 592 | 469 | 486 | 658 |
| Equity | 52 | 255 | 572 | 763 | 600 | 710 | 827 | 166 | -713 | -950 | -1.131 | -1.062 | -983 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 233 | 210 | 214 | 222 | 234 |
| Short-term debt | 1.419 | 1.378 | 1.284 | 1.422 | 1.278 | 937 | 917 | 878 | 1.235 | 1.332 | 1.386 | 1.327 | 1.408 |
| Total debt | 1.419 | 1.378 | 1.284 | 1.422 | 1.278 | 937 | 917 | 982 | 1.468 | 1.541 | 1.600 | 1.549 | 1.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUNRISE SCHOOL'S FOND | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ting Hessellund | Management | 0 companies |