| Revenue | DKK 1,1M | +6% |
| EBITDA | DKK 119K | -6% |
| Net profit | DKK 26K | -37% |
| Total assets | DKK 2,4M | -11% |
| Equity | DKK 730K | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 175 | 445 | 755 | 1.096 | 920 | 1.075 | 848 | 1.048 | 803 | 1.139 | 904 | 1.025 | 1.086 |
| Staff expenses | -484 | -588 | -744 | -912 | -823 | -877 | -840 | -819 | -853 | -942 | -788 | -899 | -967 |
| EBITDA | -309 | -142 | 11 | 184 | 96 | 119 | 9 | 230 | -50 | 197 | 116 | 126 | 119 |
| Depreciation & amort. | -86 | -86 | -86 | -79 | -71 | -97 | -21 | -21 | -33 | -33 | -36 | -5 | -5 |
| EBIT | -394 | -228 | -75 | 104 | 25 | 22 | -12 | 209 | -83 | 164 | 80 | 121 | 114 |
| Net financials | -8 | -3 | 6 | -8 | -6 | -11 | -20 | -20 | -21 | -21 | -31 | -74 | -82 |
| Profit before tax | -402 | -231 | -69 | 96 | 18 | 11 | -31 | 190 | -104 | 143 | 49 | 47 | 32 |
| Tax | -99 | 11 | -0 | 23 | 4 | 2 | -7 | 41 | -22 | 29 | -14 | 6 | 6 |
| Net profit | -304 | -242 | -69 | 74 | 14 | 9 | -25 | 148 | -82 | 114 | 64 | 41 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.112 | 1.003 | 550 | 1.003 | 1.332 | 1.575 | 1.664 | 1.608 | 2.194 | 2.444 | 2.510 | 2.727 | 2.420 |
| Equity | 657 | 416 | 346 | 420 | 435 | 443 | 419 | 567 | 485 | 599 | 662 | 703 | 730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 455 | 587 | 204 | 583 | 897 | 1.132 | 1.246 | 1.041 | 1.709 | 1.845 | 1.848 | 2.024 | 1.690 |
| Total debt | 455 | 587 | 204 | 583 | 897 | 1.132 | 1.246 | 1.041 | 1.709 | 1.845 | 1.848 | 2.024 | 1.690 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
HENRIK MELDGAARD ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Marius Meldgaard | Board of Directors | 0 companies |