| Revenue | DKK -17K | -101% |
| EBITDA | DKK -22K | -124% |
| Net profit | DKK -29K | -264% |
| Total assets | DKK 59K | -48% |
| Equity | DKK -12K | -172% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.326 | 1.234 | 1.399 | 1.819 | 1.902 | 1.742 | 2.550 | 1.472 | 1.552 | 1.487 | -17 |
| Staff expenses | -1.177 | -1.394 | -1.206 | -1.718 | -1.772 | -1.680 | -2.053 | -1.576 | -1.617 | -1.394 | -5 |
| EBITDA | 148 | -160 | 192 | 101 | 130 | 61 | 497 | -104 | -66 | 94 | -22 |
| Depreciation & amort. | 45 | -15 | -15 | -16 | -21 | -23 | -25 | -27 | -12 | -13 | -0 |
| EBIT | 103 | -175 | 177 | 85 | 109 | 38 | 472 | -132 | -78 | 81 | -22 |
| Net financials | -22 | -28 | -39 | -14 | -17 | -6 | -7 | -6 | -16 | -16 | -6 |
| Profit before tax | 81 | -104 | 138 | 71 | 91 | 32 | 465 | -138 | -94 | 65 | -29 |
| Tax | 22 | 49 | 41 | 18 | 12 | -0 | 96 | -29 | -17 | 47 | -0 |
| Net profit | 59 | -154 | 97 | 53 | 79 | 32 | 368 | -108 | -77 | 17 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 774 | 510 | 759 | 757 | 776 | 610 | 1.241 | 679 | 523 | 115 | 59 |
| Equity | 59 | -94 | 3 | 56 | 134 | 167 | 535 | 77 | -1 | 17 | -12 |
| Long-term debt | 157 | 126 | 164 | 149 | 119 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 559 | 478 | 592 | 552 | 522 | 443 | 706 | 603 | 524 | 98 | 71 |
| Total debt | 715 | 604 | 756 | 701 | 641 | 443 | 706 | 603 | 524 | 98 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2007 | — | — |
NT Unofficial title | Unofficial title | 2023 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A.M. HOLST HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bøge Mondt Holst | Management | 0 companies |
| Niels Thestrup | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |