| Revenue | DKK 8M | -7% |
| EBITDA | DKK 3,6M | -6% |
| Net profit | DKK 504K | -9% |
| Total assets | DKK 13,5M | -9% |
| Equity | DKK 5,9M | +9% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.354 | 5.024 | 5.455 | 4.510 | 5.049 | 4.158 | 5.496 | 6.383 | 5.817 | 7.015 | 8.483 | 8.619 | 8.003 |
| Staff expenses | -3.299 | -2.523 | -2.669 | -2.692 | -3.274 | -2.993 | -3.228 | -3.690 | -3.309 | -4.062 | -4.575 | -4.785 | -4.394 |
| EBITDA | 1.055 | 2.042 | 2.285 | 1.365 | 1.766 | 1.114 | 2.268 | 2.693 | 2.475 | 2.953 | 3.907 | 3.833 | 3.599 |
| Depreciation & amort. | 905 | 986 | 1.227 | 1.215 | -1.162 | -1.056 | -1.264 | -1.574 | -1.712 | -1.615 | -2.384 | -2.864 | -2.789 |
| EBIT | 150 | 1.055 | 1.058 | 151 | 603 | 58 | 1.004 | 1.119 | 763 | 1.338 | 1.523 | 969 | 810 |
| Net financials | -141 | -116 | -107 | -112 | 262 | 328 | -50 | -68 | -93 | -162 | -200 | -267 | -230 |
| Profit before tax | 9 | 940 | 951 | 38 | 865 | 386 | 954 | 1.052 | 669 | 1.176 | 1.323 | 703 | 579 |
| Tax | 9 | 166 | 224 | 14 | 131 | 11 | 204 | 246 | 165 | 254 | 292 | 150 | 75 |
| Net profit | 0 | 774 | 727 | 24 | 734 | 375 | 750 | 806 | 505 | 922 | 1.031 | 552 | 504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.914 | 7.306 | 7.034 | 8.148 | 8.830 | 8.881 | 9.399 | 9.143 | 10.759 | 10.710 | 14.157 | 14.916 | 13.534 |
| Equity | 2.616 | 3.339 | 4.016 | 3.940 | 4.674 | 4.946 | 4.496 | 5.002 | 5.106 | 5.628 | 5.859 | 5.411 | 5.916 |
| Long-term debt | 1.368 | 1.822 | 822 | 296 | 1.300 | 1.493 | 1.678 | 1.294 | 996 | 1.531 | 514 | 360 | 202 |
| Short-term debt | 1.825 | 1.873 | 1.803 | 3.504 | 2.508 | 2.116 | 2.866 | 2.452 | 4.305 | 3.059 | 7.221 | 8.585 | 6.997 |
| Total debt | 3.192 | 3.695 | 2.624 | 3.800 | 3.808 | 3.609 | 4.544 | 3.746 | 5.301 | 4.590 | 7.735 | 8.945 | 7.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Founder | Founder | 2005 | — | — |
PØ Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Peter Østergaard Holding 2017 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Østergaard | Founder | 0 companies |
| Peter Østergaard | Management | 0 companies |