| Revenue | DKK 7,7M | +7% |
| EBITDA | DKK 1,9M | +6% |
| Net profit | DKK 780K | -10% |
| Total assets | DKK 14,5M | +3% |
| Equity | DKK 12,1M | +7% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.918 | 6.026 | 8.521 | 9.746 | 9.005 | 10.094 | 7.524 | 7.503 | 7.361 | 9.026 | 8.704 | 6.426 | 7.131 | 7.666 |
| Staff expenses | -5.355 | -6.095 | -6.381 | -8.430 | -7.941 | -7.920 | -6.764 | -6.190 | -5.686 | -6.215 | -5.761 | -5.731 | -5.371 | -5.798 |
| EBITDA | 1.563 | -69 | 2.140 | 1.316 | 1.063 | 2.174 | 760 | 1.266 | 1.675 | 2.811 | 2.943 | 696 | 1.760 | 1.868 |
| Depreciation & amort. | 622 | 620 | 654 | -795 | -903 | -976 | -1.000 | -1.108 | -1.217 | -849 | -1.151 | -971 | -1.022 | -1.018 |
| EBIT | 941 | -689 | 1.486 | 520 | 160 | 1.199 | -240 | 158 | 457 | 1.962 | 1.792 | -276 | 738 | 850 |
| Net financials | 102 | 37 | -29 | 3 | -78 | -5 | -54 | 2 | -78 | 201 | -170 | -209 | 358 | 144 |
| Profit before tax | 1.042 | -652 | 1.457 | 523 | 81 | 1.194 | -294 | 160 | 379 | 2.163 | 1.622 | -485 | 1.096 | 995 |
| Tax | 262 | -171 | 339 | 107 | 16 | 267 | -66 | 31 | 84 | 470 | 341 | -113 | 233 | 214 |
| Net profit | 780 | -481 | 1.118 | 416 | 65 | 927 | -228 | 129 | 295 | 1.693 | 1.281 | -371 | 863 | 780 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.948 | 7.882 | 10.089 | 10.081 | 10.543 | 10.321 | 9.822 | 9.778 | 9.997 | 13.790 | 13.004 | 12.330 | 14.126 | 14.501 |
| Equity | 5.983 | 5.477 | 6.594 | 7.010 | 7.076 | 8.003 | 7.681 | 7.810 | 8.105 | 9.798 | 10.892 | 10.428 | 11.291 | 12.071 |
| Long-term debt | 2 | 0 | 44 | 146 | 0 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.703 | 2.305 | 3.066 | 2.579 | 3.304 | 1.931 | 1.819 | 1.616 | 1.517 | 3.412 | 1.488 | 1.473 | 2.181 | 1.795 |
| Total debt | 1.705 | 2.305 | 3.110 | 2.725 | 3.304 | 1.931 | 1.819 | 1.616 | 1.584 | 3.412 | 1.488 | 1.473 | 2.181 | 1.795 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2014 | |
A/S P. MOOS EFTF | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Madsen | Board of Directors | 0 companies |
| Einar Jørgen Bladt | Board of Directors | 0 companies |
| Frede Hansen | Board of Directors | 0 companies |
| Verner Skjøth | Board of Directors | 0 companies |