| Revenue | DKK 2,7M | -24% |
| EBITDA | DKK 75K | -83% |
| Net profit | DKK -68K | -134% |
| Total assets | DKK 2,5M | -21% |
| Equity | DKK 997K | -21% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 981 | 1.541 | 1.591 | 1.653 | 2.087 | 2.234 | 2.302 | 2.909 | 2.894 | 3.776 | 3.370 | 4.046 | 3.619 | 2.735 |
| Staff expenses | -981 | -1.073 | -1.326 | -1.640 | -1.842 | -1.784 | -1.890 | -2.410 | -2.541 | -3.008 | -2.639 | -3.359 | -3.188 | -2.660 |
| EBITDA | -0 | 467 | 265 | 14 | 244 | 450 | 412 | 499 | 353 | 768 | 732 | 687 | 431 | 75 |
| Depreciation & amort. | -132 | -25 | -28 | -31 | -33 | -42 | -34 | -69 | -61 | -91 | -131 | -138 | -135 | -135 |
| EBIT | -133 | 443 | 238 | -18 | 211 | 407 | 378 | 430 | 293 | 677 | 600 | 549 | 296 | -60 |
| Net financials | -2 | 2 | -4 | -1 | -3 | -33 | -23 | -31 | -32 | -31 | -36 | -41 | -37 | -25 |
| Profit before tax | -135 | 445 | 234 | -18 | 208 | 374 | 355 | 398 | 261 | 646 | 564 | 508 | 259 | -85 |
| Tax | -31 | 113 | 58 | -2 | 46 | 88 | 76 | 90 | 58 | 144 | 126 | 115 | 60 | -17 |
| Net profit | -104 | 332 | 176 | -16 | 162 | 286 | 279 | 308 | 203 | 502 | 438 | 393 | 199 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.127 | 1.433 | 1.607 | 1.728 | 1.451 | 2.358 | 2.709 | 2.971 | 3.019 | 3.557 | 3.646 | 3.266 | 3.185 | 2.525 |
| Equity | 650 | 833 | 758 | 683 | 785 | 911 | 940 | 1.008 | 931 | 1.233 | 1.372 | 1.415 | 1.264 | 997 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 609 | 584 | 556 | 529 | 502 | 476 | 473 | 477 | 441 |
| Short-term debt | 476 | 585 | 834 | 1.033 | 646 | 817 | 1.167 | 1.387 | 1.541 | 1.799 | 1.773 | 1.345 | 1.435 | 1.088 |
| Total debt | 476 | 585 | 834 | 1.033 | 646 | 1.427 | 1.750 | 1.943 | 2.070 | 2.301 | 2.249 | 1.818 | 1.912 | 1.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2008 | — | — |
TJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS JOHANSEN, IKAST HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
BRIAN POULSEN HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Lønborg Poulsen | Management | 0 companies |
| Thomas Johansen | Management | 0 companies |