| Revenue | DKK 421K | +8% |
| EBITDA | DKK 49K | +1% |
| Net profit | DKK 25K | +18% |
| Total assets | DKK 522K | -5% |
| Equity | DKK 215K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 874 | 855 | 855 | 865 | 851 | 926 | 639 | 631 | 473 | 221 | 391 | 421 |
| Staff expenses | -484 | -0 | -0 | -0 | -0 | -0 | -0 | -407 | -447 | -448 | -378 | -342 | -372 |
| EBITDA | 27 | 13 | 54 | 71 | 88 | 48 | 104 | 232 | 184 | 25 | -157 | 49 | 49 |
| Depreciation & amort. | 56 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -70 | -8 | -8 | -23 | -27 |
| EBIT | -29 | 13 | 54 | 71 | 88 | 48 | 104 | 218 | 115 | 17 | -165 | 25 | 22 |
| Net financials | -15 | -19 | -19 | -13 | -13 | -11 | -10 | -5 | -5 | 13 | 8 | 2 | 4 |
| Profit before tax | -44 | -6 | 35 | 57 | 75 | 37 | 94 | 213 | 109 | 30 | -157 | 28 | 26 |
| Tax | 17 | -0 | 8 | 3 | 12 | 3 | 25 | 48 | -8 | 7 | -35 | 6 | 1 |
| Net profit | -61 | -6 | 26 | 49 | 53 | 17 | 72 | 165 | 118 | 24 | -122 | 21 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.118 | 974 | 913 | 909 | 819 | 714 | 753 | 893 | 958 | 548 | 394 | 551 | 522 |
| Equity | 261 | 254 | 281 | 255 | 307 | 274 | 316 | 432 | 509 | 415 | 269 | 191 | 215 |
| Long-term debt | -196 | 331 | 270 | 147 | 129 | 109 | 89 | 67 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -426 | 389 | 362 | 508 | 381 | 320 | 340 | 381 | 449 | 132 | 125 | 360 | 307 |
| Total debt | -858 | 719 | 632 | 655 | 509 | 429 | 428 | 448 | 449 | 132 | 125 | 360 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Audit | Audit | 2007 | — | — |
JB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Væhrens Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Agnete Jeppesen | Audit | 0 companies |
| Jørgen Birger Væhrens | Management | 0 companies |