| Revenue | DKK 9M | -25% |
| EBITDA | DKK -67K | -113% |
| Net profit | DKK -41K | -107% |
| Total assets | DKK 1,4M | -43% |
| Equity | DKK 134K | -84% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 12.413 | 10.794 | 10.885 | 12.481 | 17.499 | 16.452 | 11.922 | 8.971 |
| Staff expenses | -12.074 | -10.629 | -10.840 | -11.985 | -16.631 | -16.245 | -11.411 | -9.038 |
| EBITDA | 339 | 166 | 45 | 496 | 868 | 207 | 511 | -67 |
| Depreciation & amort. | -85 | -105 | -106 | -106 | -108 | -46 | -13 | -0 |
| EBIT | 254 | 61 | -61 | 390 | 761 | 161 | 498 | -67 |
| Net financials | -102 | -118 | -104 | -100 | -200 | -32 | 38 | 15 |
| Profit before tax | 152 | -5 | -166 | 290 | 560 | 129 | 536 | -52 |
| Tax | 38 | 26 | -5 | 93 | 147 | 64 | -61 | -11 |
| Net profit | 114 | -31 | -161 | 198 | 414 | 65 | 597 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.702 | 5.613 | 5.146 | 6.225 | 6.636 | 2.499 | 2.416 | 1.389 |
| Equity | 642 | 611 | 451 | 648 | 1.062 | 727 | 824 | 134 |
| Long-term debt | 3.348 | 3.211 | 3.114 | 2.982 | 2.386 | 347 | 0 | 0 |
| Short-term debt | 1.696 | 1.790 | 1.582 | 2.594 | 3.188 | 1.386 | 1.591 | 1.255 |
| Total debt | 5.044 | 5.001 | 4.696 | 5.576 | 5.574 | 1.734 | 1.591 | 1.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2007 | — | — |
RP Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KJÆRÅS HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Dennis Pedersen | Management | 0 companies |
| Rikke Pedersen | Management | 0 companies |