| Revenue | DKK 747K | -31% |
| EBITDA | DKK 126K | +208% |
| Net profit | DKK 86K | +179% |
| Total assets | DKK 286K | -22% |
| Equity | DKK 99K | +686% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 162 | 129 | -7 | 741 | 675 | 1.404 | 1.782 | 1.206 | 1.080 | 747 |
| Staff expenses | -435 | -455 | -703 | -190 | -741 | -508 | -1.105 | -1.749 | -1.197 | -1.190 | -621 |
| EBITDA | 117 | 173 | 138 | -20 | -0 | 125 | 299 | 33 | 9 | -116 | 126 |
| Depreciation & amort. | -49 | -88 | -98 | -25 | -88 | -31 | -71 | -67 | -69 | -15 | -11 |
| EBIT | 68 | 85 | 40 | -45 | -88 | 94 | 228 | -34 | -60 | -132 | 114 |
| Net financials | -17 | -9 | -1 | -2 | -10 | -21 | -6 | 2 | -0 | -8 | -3 |
| Profit before tax | 51 | 76 | 39 | -46 | -98 | 73 | 222 | -31 | -60 | -140 | 111 |
| Tax | 17 | 18 | 8 | -10 | -22 | 17 | 75 | -7 | -13 | -31 | 25 |
| Net profit | 34 | 58 | 31 | -36 | -77 | 55 | 147 | -24 | -47 | -109 | 86 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 436 | 456 | 515 | 431 | 526 | 991 | 529 | 777 | 366 | 286 |
| Equity | 114 | 172 | 203 | 167 | 90 | 146 | 293 | 169 | 121 | 13 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 171 | 113 | 22 | 52 | 53 | 54 |
| Short-term debt | 382 | 245 | 248 | 349 | 340 | 209 | 582 | 339 | 603 | 300 | 134 |
| Total debt | 382 | 245 | 248 | 349 | 340 | 381 | 695 | 361 | 655 | 353 | 188 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henrik Rasmussen Holding, Højslev ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2016 | |
DS 28.11.2018 A/S | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Elise Jensen | Board of Directors | 0 companies |
| Michael Bruus Jensen | Board of Directors | 0 companies |