| Revenue | DKK 5,3M | +3% |
| EBITDA | DKK 1,4M | -21% |
| Net profit | DKK 326K | -64% |
| Total assets | DKK 30,4M | +25% |
| Equity | DKK 6,7M | +5% |
| Employees | 15 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.949 | -27 | -916 | 2.878 | 4.176 | 3.929 | 4.232 | 5.534 | 5.658 | 7.754 | 8.468 | 4.813 | 5.167 | 5.319 |
| Staff expenses | -1.691 | -2.635 | -2.183 | -1.879 | -2.306 | -2.405 | -2.413 | -2.668 | -2.827 | -3.038 | -3.510 | -3.192 | -3.410 | -3.931 |
| EBITDA | 258 | -2.662 | -3.099 | 1.000 | 1.870 | 1.524 | 1.818 | 2.866 | 2.831 | 4.716 | 4.958 | 1.621 | 1.757 | 1.388 |
| Depreciation & amort. | 152 | 334 | -145 | -268 | -318 | -295 | -142 | -50 | -55 | -142 | -124 | -169 | -192 | -281 |
| EBIT | 106 | -2.997 | -3.244 | 732 | 1.553 | 1.229 | 1.676 | 2.816 | 2.776 | 4.574 | 4.835 | 1.451 | 1.566 | 1.107 |
| Net financials | -101 | -1.390 | -1.277 | -1.322 | -1.375 | -998 | 3.628 | -419 | -387 | -193 | -76 | -33 | -409 | -679 |
| Profit before tax | 5 | -4.387 | -4.521 | -590 | 178 | 231 | 5.305 | 2.397 | 2.389 | 4.381 | 4.759 | 1.418 | 1.157 | 428 |
| Tax | 1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 306 | 952 | 1.037 | 306 | 252 | 103 |
| Net profit | 4 | -4.385 | -4.521 | -590 | 178 | 231 | 5.305 | 2.397 | 2.083 | 3.429 | 3.721 | 1.112 | 905 | 326 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.611 | 13.664 | 9.644 | 8.465 | 6.663 | 7.252 | 8.425 | 9.227 | 11.205 | 10.650 | 16.591 | 22.967 | 24.395 | 30.382 |
| Equity | 84 | -4.301 | -8.822 | -9.412 | -9.234 | -9.003 | -3.699 | -1.302 | 782 | 4.211 | 7.932 | 5.444 | 6.349 | 6.675 |
| Long-term debt | 5.605 | 5.625 | 5.625 | 5.612 | 5.627 | 5.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.920 | 12.340 | 12.841 | 12.265 | 10.271 | 10.628 | 12.124 | 10.529 | 10.423 | 6.439 | 8.659 | 17.523 | 18.046 | 23.706 |
| Total debt | 17.525 | 17.965 | 18.467 | 17.877 | 15.898 | 16.255 | 12.124 | 10.529 | 10.423 | 6.439 | 8.659 | 17.523 | 18.046 | 23.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2011 | — | — |
NG | Audit | 2013 | — | — |
SB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søren Boel Olesen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2015 | |
ØSTJYDSK BANK A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Sandager Rasmussen | Management | 0 companies |
| Niels Gert Lemmeke Madsen | Audit | 0 companies |
| Søren Boel Olesen | Management | 0 companies |