| Revenue | DKK 12,5M | -3% |
| EBITDA | DKK 2,8M | -25% |
| Net profit | DKK 1,7M | -31% |
| Total assets | DKK 5M | -37% |
| Equity | DKK -116K | -103% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 1.909 | 4.788 | 6.958 | 4.946 | 5.869 | 9.104 | 11.848 | 12.888 | 12.475 |
| Staff expenses | -317 | -792 | -3.368 | -5.140 | -4.953 | -5.065 | -7.687 | -9.463 | -9.144 | -9.664 |
| EBITDA | 414 | 1.036 | 1.420 | 1.818 | -6 | 804 | 1.417 | 2.386 | 3.744 | 2.812 |
| Depreciation & amort. | -0 | -9 | -198 | -491 | -514 | -447 | -494 | -598 | -600 | -619 |
| EBIT | 414 | 1.026 | 1.222 | 1.328 | -520 | 357 | 923 | 1.788 | 3.143 | 2.192 |
| Net financials | 5 | -2.116 | -11 | -14 | -21 | -12 | -30 | 20 | 50 | -49 |
| Profit before tax | 420 | -1.089 | 1.211 | 1.313 | -392 | 345 | 893 | 1.809 | 3.193 | 2.143 |
| Tax | 106 | 258 | 331 | 330 | 75 | 107 | 230 | 442 | 730 | 454 |
| Net profit | 314 | -1.348 | 880 | 983 | -467 | 238 | 663 | 1.367 | 2.463 | 1.689 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.732 | 446 | 2.054 | 2.739 | 2.603 | 2.488 | 4.036 | 6.047 | 8.010 | 5.025 |
| Equity | 573 | -775 | 105 | 1.088 | 22 | 260 | 922 | 2.041 | 4.154 | -116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 53 | 0 | 379 |
| Short-term debt | 2.142 | 1.218 | 1.678 | 1.447 | 2.435 | 1.940 | 2.803 | 3.846 | 3.856 | 4.588 |
| Total debt | 2.142 | 1.218 | 1.678 | 1.447 | 2.435 | 1.940 | 2.913 | 3.899 | 3.856 | 4.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EG Danmark A/S | Company | 100.0% | 100.0% | 2021 |
STRUCK-JENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kragelund Hansen | Chief Executive Officer | 0 companies |
| Stefan Max Jensen | Chief Executive Officer | 0 companies |