| Revenue | DKK 3M | -3% |
| EBITDA | DKK 336K | -58% |
| Net profit | DKK 3K | -99% |
| Total assets | DKK 4,6M | +5% |
| Equity | DKK 514K | +1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 868 | 816 | 1.063 | 1.442 | 1.546 | 1.527 | 1.744 | 1.468 | 2.381 | 2.253 | 2.018 | 3.079 | 2.978 |
| Staff expenses | -364 | -531 | -259 | -243 | -749 | -691 | -751 | -721 | -1.533 | -2.203 | -2.251 | -2.287 | -2.642 |
| EBITDA | 504 | 285 | 804 | 1.199 | 798 | 836 | 993 | 747 | 849 | 50 | -233 | 792 | 336 |
| Depreciation & amort. | -16 | -16 | -16 | -15 | -29 | -36 | -36 | -36 | -36 | -17 | -10 | -235 | -235 |
| EBIT | 488 | 269 | 788 | 1.184 | 769 | 800 | 957 | 710 | 812 | 33 | -242 | 557 | 101 |
| Net financials | -1 | -5 | -4 | -8 | -18 | -9 | -12 | -24 | -6 | -16 | -105 | -135 | -94 |
| Profit before tax | 488 | 264 | 784 | 1.176 | 751 | 790 | 945 | 687 | 806 | 17 | -347 | 422 | 6 |
| Tax | 123 | 68 | 193 | 280 | 167 | 176 | 209 | 152 | 178 | 7 | -75 | 160 | 3 |
| Net profit | 365 | 196 | 591 | 896 | 585 | 615 | 736 | 534 | 628 | 10 | -272 | 262 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 572 | 1.109 | 1.375 | 1.678 | 1.936 | 2.219 | 2.116 | 2.609 | 3.396 | 3.466 | 4.423 | 4.642 |
| Equity | 388 | 284 | 680 | 777 | 711 | 742 | 863 | 662 | 1.007 | 522 | 249 | 511 | 514 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 288 | 430 | 598 | 967 | 1.193 | 1.356 | 1.393 | 1.488 | 2.753 | 3.171 | 3.706 | 3.918 |
| Total debt | 366 | 288 | 430 | 598 | 967 | 1.193 | 1.356 | 1.393 | 1.488 | 2.753 | 3.171 | 3.706 | 3.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2010 | — | — |
JH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JP HØJER HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
M. ASTRUP HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Astrup Hansen | Management | 0 companies |
| Jan Højer Pedersen | Management | 0 companies |