| Revenue | DKK 5,6M | +27% |
| EBITDA | DKK 1,3M | +30% |
| Net profit | DKK 797K | +39% |
| Total assets | DKK 4,2M | -17% |
| Equity | DKK 1,8M | +28% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.065 | 742 | 1.224 | 1.657 | 1.910 | 2.082 | 2.060 | 2.829 | 3.695 | 3.349 | 4.296 | 4.442 | 5.621 |
| Staff expenses | -766 | -819 | -966 | -1.426 | -1.670 | -1.692 | -1.813 | -2.420 | -3.027 | -3.154 | -3.308 | -3.434 | -4.305 |
| EBITDA | 299 | -76 | 258 | 231 | 240 | 390 | 247 | 409 | 668 | 195 | 988 | 1.008 | 1.313 |
| Depreciation & amort. | -44 | -35 | -35 | -36 | -49 | -41 | -41 | -54 | -132 | -132 | -211 | -251 | -299 |
| EBIT | 255 | -112 | 223 | 195 | 190 | 349 | 206 | 355 | 537 | 63 | 777 | 757 | 1.013 |
| Net financials | -4 | -2 | -1 | -1 | 0 | -11 | -6 | -10 | -22 | -22 | -14 | -9 | 10 |
| Profit before tax | 251 | -113 | 222 | 193 | 188 | 337 | 200 | 344 | 515 | 41 | 763 | 748 | 1.023 |
| Tax | 63 | -28 | 51 | 45 | 41 | 74 | 44 | 77 | 114 | 9 | 168 | 174 | 226 |
| Net profit | 188 | -86 | 171 | 148 | 147 | 263 | 155 | 268 | 400 | 31 | 595 | 574 | 797 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 765 | 610 | 741 | 1.098 | 1.277 | 1.617 | 1.686 | 2.119 | 3.474 | 2.707 | 3.335 | 5.097 | 4.242 |
| Equity | 268 | 182 | 353 | 401 | 448 | 661 | 617 | 685 | 835 | 766 | 1.361 | 1.435 | 1.833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 0 | 0 | 0 |
| Short-term debt | 497 | 428 | 388 | 697 | 829 | 955 | 1.069 | 1.425 | 2.633 | 1.717 | 1.947 | 3.645 | 2.403 |
| Total debt | 497 | 428 | 388 | 697 | 829 | 955 | 1.069 | 1.425 | 2.633 | 1.926 | 1.947 | 3.645 | 2.403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTIAN STOUGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stougaard | Chief Executive Officer | 0 companies |