| Revenue | DKK -34K | -32% |
| EBITDA | DKK -34K | +35% |
| Net profit | DKK 21K | -54% |
| Total assets | DKK 1,8M | +1% |
| Equity | DKK 1,7M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.544 | 3.993 | 3.911 | 3.860 | 4.211 | 4.124 | 4.343 | 4.902 | 4.808 | 3.396 | 7.502 | -50 | -34 |
| Staff expenses | -3.034 | -3.271 | -3.155 | -3.428 | -3.796 | -3.928 | -4.214 | -4.237 | -4.311 | -3.248 | -1.868 | -3 | -0 |
| EBITDA | 670 | 722 | 755 | 432 | 415 | 196 | 129 | 665 | 497 | -44 | 5.634 | -53 | -34 |
| Depreciation & amort. | 690 | 670 | -676 | -475 | -148 | -144 | -95 | -83 | -73 | -172 | -0 | -0 | -0 |
| EBIT | -21 | 53 | 79 | -43 | 267 | 51 | 34 | 581 | 424 | -217 | 5.634 | -53 | -34 |
| Net financials | -172 | -129 | -72 | -44 | -69 | -57 | -34 | -31 | -34 | -68 | 26 | 112 | 61 |
| Profit before tax | -193 | -76 | 7 | -87 | 199 | -6 | 1 | 551 | 391 | -285 | 5.660 | 59 | 27 |
| Tax | -54 | -19 | -2 | -19 | 45 | -1 | 0 | 121 | 86 | -73 | 1.250 | 14 | 6 |
| Net profit | -139 | -57 | 9 | -68 | 154 | -4 | 0 | 430 | 304 | -212 | 4.409 | 45 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.757 | 3.422 | 2.942 | 2.581 | 1.942 | 1.611 | 1.655 | 1.818 | 1.859 | 2.501 | 6.060 | 1.810 | 1.826 |
| Equity | 1.002 | 945 | 953 | 885 | 319 | 315 | 315 | 745 | 549 | 227 | 4.637 | 1.681 | 1.702 |
| Long-term debt | 1.287 | 764 | 934 | 844 | 735 | 517 | 277 | 0 | 0 | 555 | 0 | 0 | 0 |
| Short-term debt | 1.423 | 1.687 | 1.031 | 846 | 838 | 730 | 1.014 | 995 | 1.239 | 1.719 | 1.424 | 129 | 124 |
| Total debt | 2.710 | 2.451 | 1.964 | 1.690 | 1.573 | 1.248 | 1.291 | 995 | 1.239 | 2.274 | 1.424 | 129 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2006 | — | — |
SM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SABRINA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Engelbrecht Møller | Management | 0 companies |
| Sabrina Møller | Management | 0 companies |