| Revenue | DKK 3,8M | +4% |
| EBITDA | DKK 305K | -37% |
| Net profit | DKK 47K | -77% |
| Total assets | DKK 3,7M | +2% |
| Equity | DKK 451K | +12% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 661 | 500 | 2.835 | 3.339 | 3.168 | 2.945 | 3.680 | 3.680 | 3.493 | 3.454 | 3.549 | 3.646 | 3.798 |
| Staff expenses | -0 | -0 | -3.977 | -2.765 | -2.779 | -2.588 | -3.298 | -3.602 | -3.329 | -3.343 | -3.600 | -3.165 | -3.493 |
| EBITDA | 172 | -14 | -1.142 | 574 | 389 | 358 | 382 | 78 | 164 | 111 | -51 | 481 | 305 |
| Depreciation & amort. | -0 | -0 | 89 | 79 | 74 | -74 | -78 | -56 | -81 | -74 | -72 | -280 | -257 |
| EBIT | 172 | -14 | -1.231 | 495 | 315 | 283 | 304 | 21 | 83 | 37 | -124 | 202 | 48 |
| Net financials | 3 | -10 | -40 | -29 | -3 | -0 | -1 | -3 | -5 | -9 | -6 | -0 | -1 |
| Profit before tax | 175 | -24 | -1.271 | 467 | 312 | 283 | 303 | 18 | 77 | 28 | -129 | 201 | 47 |
| Tax | 46 | -4 | -245 | 101 | 25 | 30 | 10 | -41 | -28 | -39 | 183 | -0 | -0 |
| Net profit | 129 | -20 | -1.026 | 366 | 287 | 253 | 293 | 59 | 105 | 67 | -312 | 201 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.090 | 5.400 | 1.147 | 995 | 951 | 1.199 | 1.409 | 1.411 | 1.640 | 1.544 | 1.170 | 3.612 | 3.686 |
| Equity | 281 | 261 | -765 | -400 | -113 | 141 | 434 | 492 | 598 | 664 | 352 | 405 | 451 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 263 | 0 | 0 | 2.236 | 2.113 |
| Short-term debt | 3.801 | 1.485 | 1.913 | 1.395 | 1.064 | 1.058 | 975 | 829 | 780 | 880 | 818 | 972 | 1.122 |
| Total debt | 3.801 | 1.485 | 1.913 | 1.395 | 1.064 | 1.058 | 975 | 919 | 1.043 | 880 | 818 | 3.208 | 3.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2026 | — | — |
LE Management | Management | 2026 | — | — |
TL Management | Management | 2014 | — | — |
EB Management | Management | 2014 | — | — |
KE Management | Management | 2011 | — | — |
HB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEN ALMENNYTTIGE ERHVERVSDRIVENDE FOND, FAABORG HALLERNE | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Holdgaard | Management | 0 companies |
| Lone Eriksen | Management | 0 companies |
| Teis Løgstrup Hoffmann Bro | Management | 0 companies |
| Erik Breum Lindegaard Andersen | Management | 0 companies |
| Kent Eibye Sørensen | Management | 0 companies |
| Henrik Blaabjerg | Management | 0 companies |