| Revenue | DKK 900K | -36% |
| EBITDA | DKK 59K | -74% |
| Net profit | DKK 849 | -98% |
| Total assets | DKK 1,2M | -10% |
| Equity | DKK 129K | -28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.959 | 1.689 | 2.058 | 1.911 | 1.899 | 2.512 | 2.290 | 1.391 | 1.550 | 1.731 | 1.499 | 1.206 | 1.398 | 900 |
| Staff expenses | -1.844 | -1.751 | -1.850 | -1.763 | -1.700 | -2.242 | -2.360 | -1.248 | -1.323 | -1.620 | -1.359 | -1.058 | -1.168 | -841 |
| EBITDA | 114 | -62 | 209 | 148 | 199 | 270 | -70 | 143 | 227 | 111 | 140 | 147 | 230 | 59 |
| Depreciation & amort. | 75 | -122 | -126 | -92 | -122 | -24 | -103 | -85 | -83 | -97 | -104 | -104 | -102 | -42 |
| EBIT | 40 | -184 | 83 | 56 | 77 | 247 | -173 | 58 | 144 | 14 | 37 | 44 | 129 | 17 |
| Net financials | 16 | 0 | -6 | -28 | -1 | 0 | -2 | -11 | -5 | -3 | -4 | -6 | -3 | 0 |
| Profit before tax | 56 | -183 | 77 | 27 | 76 | 247 | -174 | 47 | 139 | 11 | 33 | 38 | 126 | 17 |
| Tax | 22 | -38 | 25 | -10 | 22 | 65 | -28 | 14 | 34 | -0 | -0 | 8 | 76 | 16 |
| Net profit | 34 | -145 | 52 | 38 | 54 | 182 | -147 | 32 | 105 | 11 | 33 | 30 | 50 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.685 | 1.539 | 2.125 | 1.434 | 2.025 | 2.406 | 1.446 | 1.279 | 1.328 | 1.587 | 1.622 | 1.390 | 1.374 | 1.232 |
| Equity | 160 | 14 | 66 | 104 | 158 | 339 | -7 | 25 | 130 | 141 | 158 | 158 | 178 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.281 | 1.319 | 1.827 | 1.139 | 1.654 | 1.788 | 1.231 | 1.033 | 948 | 1.258 | 1.276 | 1.035 | 1.003 | 910 |
| Total debt | 1.281 | 1.319 | 1.827 | 1.139 | 1.654 | 1.788 | 1.231 | 1.033 | 1.011 | 1.258 | 1.276 | 1.035 | 1.003 | 910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 2005 | — | — |
SC Audit | Audit | 2011 | — | — |
SO Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHULTZ BOLIGER HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |
| Søren Cortsen | Audit | 0 companies |
| Susanne Olsen | Unofficial title | 0 companies |