| Revenue | DKK 479K | -39% |
| EBITDA | DKK -566K | -431% |
| Net profit | DKK -455K | -365% |
| Total assets | DKK 1,4M | +20% |
| Equity | DKK 126K | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.171 | 1.146 | 1.539 | 2.273 | 1.518 | 1.201 | 825 | 984 | 851 | 784 | 479 |
| Staff expenses | -1.014 | -972 | -1.041 | -1.092 | -1.290 | -1.081 | -1.021 | -1.046 | -1.114 | -890 | -1.045 |
| EBITDA | 157 | 174 | 498 | 1.180 | 228 | 120 | -197 | -62 | -262 | -107 | -566 |
| Depreciation & amort. | -184 | -66 | -16 | -25 | -136 | -136 | -143 | -154 | -139 | -11 | -0 |
| EBIT | -27 | 108 | 482 | 1.156 | 91 | -16 | -340 | -216 | -401 | -118 | -566 |
| Net financials | -52 | -30 | -49 | -46 | -70 | -157 | -28 | -19 | -20 | -8 | -17 |
| Profit before tax | -79 | 78 | 433 | 1.109 | 21 | -173 | -367 | -235 | -421 | -125 | -583 |
| Tax | -20 | 21 | 105 | 261 | 5 | -38 | -81 | -52 | -93 | -28 | -128 |
| Net profit | -60 | 57 | 328 | 848 | 16 | -135 | -287 | -183 | -328 | -98 | -455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.188 | 1.201 | 1.131 | 2.339 | 1.908 | 1.816 | 1.583 | 1.853 | 1.272 | 1.188 | 1.425 |
| Equity | 148 | 205 | 458 | 974 | 150 | 216 | 470 | 287 | 159 | 161 | 126 |
| Long-term debt | 0 | 0 | 0 | 427 | 326 | 218 | 109 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.040 | 996 | 673 | 938 | 1.432 | 1.382 | 1.004 | 1.566 | 1.113 | 1.027 | 1.299 |
| Total debt | 1.040 | 996 | 673 | 1.365 | 1.757 | 1.599 | 1.113 | 1.566 | 1.113 | 1.027 | 1.299 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 50.0% | 2016 | |
SAMSØE & SAMSØE HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Individual | 15.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|