| Revenue | DKK 4,3M | +8% |
| EBITDA | DKK 53K | +110% |
| Net profit | DKK 16K | +103% |
| Total assets | DKK 914K | +49% |
| Equity | DKK -386K | +4% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.030 | 5.370 | 5.140 | 5.099 | 5.045 | 4.872 | 4.490 | 4.319 | 4.356 | 4.483 | 4.256 | 3.975 | 4.310 |
| Staff expenses | -2.756 | -5.048 | -5.096 | -5.029 | -5.013 | -4.816 | -4.669 | -4.363 | -4.456 | -4.474 | -4.704 | -4.497 | -4.257 |
| EBITDA | -270 | 322 | 44 | 70 | 26 | 56 | -178 | -44 | -100 | 9 | -448 | -523 | 53 |
| Depreciation & amort. | -2 | -7 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -14 | -14 | -14 | -14 |
| EBIT | -272 | 314 | 37 | 62 | 19 | 56 | -178 | -44 | -100 | -5 | -462 | -537 | 38 |
| Net financials | 0 | 0 | 0 | -6 | -4 | -3 | 0 | -1 | -3 | -3 | -13 | -15 | -23 |
| Profit before tax | -274 | 319 | 34 | 56 | 15 | 53 | -178 | -45 | -103 | -8 | -475 | -552 | 16 |
| Tax | -69 | 80 | 9 | 14 | 3 | 12 | -39 | -10 | -23 | -2 | -104 | -86 | -0 |
| Net profit | -206 | 239 | 24 | 43 | 12 | 41 | -139 | -35 | -80 | -7 | -371 | -466 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.657 | 1.779 | 1.328 | 1.239 | 1.359 | 1.146 | 1.004 | 944 | 1.838 | 1.118 | 854 | 613 | 914 |
| Equity | 336 | 376 | 400 | 443 | 455 | 496 | 357 | 322 | 241 | 235 | -136 | -402 | -386 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 5 | 0 | 0 | 0 |
| Short-term debt | -1.319 | 1.401 | 927 | 796 | 904 | 650 | 647 | 619 | 1.592 | 877 | 989 | 1.016 | 1.301 |
| Total debt | -1.319 | 1.401 | 927 | 796 | 904 | 650 | 647 | 622 | 1.597 | 882 | 989 | 1.016 | 1.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2006 | — | — |
JS Management | Management | 2006 | — | — |
CS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STS - DISTRIBUTION ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Seifert Thomsen | Management | 0 companies |
| Jonas Seifert Thomsen | Management | 0 companies |
| Claus Salling | Management | 0 companies |