| Revenue | DKK 6M | -16% |
| EBITDA | DKK 1,2M | -54% |
| Net profit | DKK 669K | -61% |
| Total assets | DKK 8,6M | +0% |
| Equity | DKK 1,2M | -46% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.865 | 2.607 | 3.102 | 3.911 | 3.566 | 4.343 | 4.162 | 7.257 | 7.241 | 5.981 | 6.583 | 7.095 | 5.979 |
| Staff expenses | -2.709 | -2.462 | -2.653 | -3.082 | -3.017 | -3.500 | -3.776 | -4.507 | -4.371 | -3.768 | -4.487 | -4.577 | -4.820 |
| EBITDA | 157 | 145 | 449 | 830 | 548 | 843 | 386 | 2.750 | 2.870 | 2.213 | 2.096 | 2.518 | 1.159 |
| Depreciation & amort. | -89 | -99 | -67 | -18 | -5 | -10 | -28 | -53 | -63 | -122 | -151 | -157 | -66 |
| EBIT | 68 | 46 | 383 | 811 | 544 | 833 | 358 | 2.697 | 2.808 | 2.090 | 1.945 | 2.361 | 1.093 |
| Net financials | -46 | -32 | -53 | -77 | 21 | -10 | -54 | -122 | -37 | -112 | -135 | -123 | -219 |
| Profit before tax | 22 | 14 | 329 | 734 | 565 | 822 | 304 | 2.575 | 2.770 | 1.979 | 1.810 | 2.238 | 874 |
| Tax | 6 | 6 | 84 | 178 | 123 | 192 | 70 | 569 | 634 | 451 | 410 | 510 | 205 |
| Net profit | 16 | 8 | 245 | 556 | 442 | 630 | 234 | 2.007 | 2.137 | 1.527 | 1.400 | 1.728 | 669 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.931 | 3.745 | 3.887 | 5.293 | 5.112 | 6.243 | 5.875 | 12.660 | 9.457 | 6.811 | 9.633 | 8.616 | 8.588 |
| Equity | 338 | 347 | 592 | 947 | 989 | 1.319 | 1.253 | 3.060 | 3.196 | 1.908 | 1.808 | 2.236 | 1.205 |
| Long-term debt | 1.586 | 1.537 | 1.500 | 1.515 | 1.545 | 1.575 | 1.605 | 1.845 | 1.670 | 2.007 | 1.980 | 1.772 | 1.807 |
| Short-term debt | 981 | 1.836 | 1.775 | 2.794 | 2.561 | 3.331 | 3.005 | 7.745 | 4.591 | 2.837 | 5.815 | 4.596 | 5.568 |
| Total debt | 2.567 | 3.373 | 3.275 | 4.309 | 4.106 | 4.906 | 4.610 | 9.590 | 6.261 | 4.843 | 7.796 | 6.368 | 7.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2005 | — | — |
JS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDREAS SKJOLD HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Bøge Edlund Skjold | Management | 0 companies |
| Johan Schütten Kold | Management | 0 companies |