| Revenue | DKK 7,6M | -30% |
| EBITDA | DKK -3,9M | -617% |
| Net profit | DKK -4,7M | -250% |
| Total assets | DKK 7M | -40% |
| Equity | DKK -12,3M | -61% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.382 | 12.908 | 13.203 | 13.641 | 11.086 | 9.557 | 12.696 | 12.082 | 10.298 | 13.166 | 9.437 | 10.813 | 7.562 |
| Staff expenses | -11.965 | -11.746 | -12.260 | -12.037 | -11.636 | -11.210 | -11.667 | -12.431 | -12.946 | -11.795 | -11.123 | -11.193 | -11.342 |
| EBITDA | 1.417 | 1.162 | 942 | 1.604 | -551 | -1.653 | 1.029 | -348 | -2.648 | 1.371 | -1.685 | -544 | -3.902 |
| Depreciation & amort. | -618 | -446 | -310 | -175 | -164 | -220 | -325 | -480 | -602 | -696 | -729 | -642 | -567 |
| EBIT | 799 | 716 | 632 | 1.429 | -715 | -1.873 | 704 | -828 | -3.250 | 675 | -2.415 | -1.186 | -4.469 |
| Net financials | -68 | -144 | 7 | -128 | -135 | -74 | -426 | -477 | -500 | -428 | -453 | -532 | -536 |
| Profit before tax | 731 | 572 | 639 | 1.301 | -850 | -1.947 | 278 | -1.305 | -3.750 | 247 | -2.867 | -1.718 | -5.005 |
| Tax | 182 | 140 | -0 | -0 | -170 | -428 | 71 | -271 | -775 | 30 | -630 | -378 | -311 |
| Net profit | 549 | 432 | 498 | 994 | -680 | -1.520 | 207 | -1.034 | -2.975 | 216 | -2.238 | -1.340 | -4.694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.114 | 17.261 | 17.712 | 21.658 | 14.652 | 16.271 | 20.587 | 29.320 | 17.678 | 27.105 | 10.796 | 11.662 | 7.045 |
| Equity | 3.549 | 3.981 | 4.478 | 5.473 | 1.029 | -491 | -284 | -1.318 | -4.293 | -4.077 | -6.314 | -7.655 | -12.349 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.989 | 14.892 |
| Short-term debt | 16.022 | 12.686 | 12.852 | 15.813 | 13.323 | 16.462 | 20.571 | 30.338 | 21.602 | 30.790 | 16.810 | 6.028 | 4.202 |
| Total debt | 16.022 | 12.686 | 12.852 | 15.813 | 13.323 | 16.462 | 20.571 | 30.338 | 21.602 | 30.790 | 16.810 | 19.017 | 19.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YM Management | Management | 1975 | — | — |
LF Audit | Audit | 2024 | — | — |
HT Audit | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Y.M. HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
R.W. HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Yohi Manor | Management | 0 companies |
| Louis Frits Strøm | Audit | 0 companies |
| Henning Troelsø | Audit | 0 companies |
| Harry Thyrrestrup | Board of Directors | 0 companies |
| Michael Dan Nordlund | Board of Directors | 0 companies |
| Annette Monrad | Board of Directors | 0 companies |
| Birgit Dalhart | Board of Directors | 0 companies |
| Leif Hammer Zimsen | Board of Directors | 0 companies |
| Henning Westergaard | Board of Directors | 0 companies |
| Rasmus Klitgaard Wernblad | Board of Directors | 0 companies |
| Johan Kjerulff Fiil | Board of Directors | 0 companies |