| Revenue | DKK 5,1M | +6% |
| EBITDA | DKK 1,1M | -6% |
| Net profit | DKK 658K | +0% |
| Total assets | DKK 2,6M | -14% |
| Equity | DKK 783K | +0% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.635 | 2.655 | 2.684 | 3.127 | 3.297 | 3.368 | 3.319 | 3.252 | 3.292 | 3.542 | 4.528 | 4.859 | 5.141 |
| Staff expenses | -2.482 | -2.576 | -2.497 | -2.550 | -2.792 | -2.571 | -2.709 | -2.843 | -2.607 | -2.844 | -3.298 | -3.737 | -4.082 |
| EBITDA | 153 | 80 | 187 | 577 | 505 | 797 | 610 | 410 | 686 | 698 | 1.230 | 1.122 | 1.059 |
| Depreciation & amort. | -13 | -48 | -142 | -145 | -153 | -170 | -150 | -1 | -48 | -123 | -245 | -282 | -227 |
| EBIT | 139 | 32 | 45 | 432 | 352 | 627 | 460 | 408 | 638 | 575 | 985 | 841 | 831 |
| Net financials | 30 | 41 | 11 | -1 | 5 | -8 | 2 | 9 | -4 | -2 | 0 | 11 | 21 |
| Profit before tax | 169 | 73 | 56 | 431 | 357 | 619 | 462 | 417 | 633 | 573 | 985 | 851 | 852 |
| Tax | 47 | 15 | -2 | 101 | 85 | 141 | 106 | 96 | 142 | 129 | 222 | 192 | 194 |
| Net profit | 122 | 58 | 58 | 330 | 272 | 478 | 356 | 321 | 491 | 444 | 763 | 660 | 658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.272 | 1.411 | 1.240 | 2.013 | 1.741 | 2.200 | 1.978 | 1.688 | 2.294 | 2.677 | 2.960 | 3.030 | 2.591 |
| Equity | 251 | 183 | 183 | 455 | 397 | 603 | 481 | 446 | 616 | 569 | 888 | 785 | 783 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.021 | 1.213 | 1.043 | 1.540 | 1.323 | 1.581 | 1.493 | 1.235 | 1.660 | 2.066 | 2.034 | 2.215 | 1.773 |
| Total debt | 1.021 | 1.213 | 1.043 | 1.540 | 1.323 | 1.581 | 1.493 | 1.235 | 1.660 | 2.066 | 2.034 | 2.215 | 1.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SETTERGREN HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Settergren Sørensen | Management | 0 companies |