| Revenue | DKK 5M | -28% |
| EBITDA | DKK 1,8M | -49% |
| Net profit | DKK 1,4M | -49% |
| Total assets | DKK 2,3M | -48% |
| Equity | DKK 2M | -40% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.930 | 4.887 | 5.088 | 5.406 | 5.275 | 5.480 | 3.817 | 3.830 | 6.856 | 4.968 |
| Staff expenses | -3.727 | -3.484 | -3.596 | -3.740 | -3.977 | -3.981 | -3.042 | -2.885 | -3.238 | -3.130 |
| EBITDA | 1.203 | 1.404 | 1.492 | 1.634 | 1.290 | 1.499 | 774 | 944 | 3.618 | 1.839 |
| Depreciation & amort. | 57 | 39 | 128 | 119 | 131 | -136 | -96 | -96 | -76 | -28 |
| EBIT | 1.146 | 1.364 | 1.364 | 1.515 | 1.160 | 1.363 | 678 | 848 | 3.542 | 1.811 |
| Net financials | -0 | -6 | -3 | -1 | 0 | -3 | -1 | -2 | -12 | -14 |
| Profit before tax | 1.146 | 1.358 | 1.361 | 1.514 | 1.160 | 1.360 | 677 | 846 | 3.531 | 1.797 |
| Tax | 289 | 342 | 335 | 357 | 256 | 301 | 150 | 187 | 778 | 397 |
| Net profit | 857 | 1.016 | 1.026 | 1.158 | 904 | 1.059 | 527 | 659 | 2.753 | 1.401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.344 | 2.266 | 2.484 | 2.698 | 2.637 | 2.472 | 1.638 | 1.776 | 4.382 | 2.294 |
| Equity | 321 | 537 | 564 | 621 | 1.525 | 1.584 | 1.110 | 1.170 | 3.273 | 1.973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.006 | 1.693 | 1.895 | 2.057 | 1.100 | 875 | 515 | 605 | 1.110 | 321 |
| Total debt | 2.006 | 1.693 | 1.895 | 2.057 | 1.100 | 875 | 515 | 605 | 1.110 | 321 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2008 | |
S. SMIDSTRUP HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
KORSGAARD ROSENDAHL HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|