| Revenue | DKK 29,5M | +5% |
| EBITDA | DKK 3,8M | -44% |
| Net profit | DKK 2,1M | -46% |
| Total assets | DKK 21,6M | +0% |
| Equity | DKK 12,4M | +21% |
| Employees | 49 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.906 | 14.546 | 14.527 | 17.908 | 18.440 | 10.756 | 13.927 | 18.490 | 28.064 | 29.535 |
| Staff expenses | -7.515 | -12.133 | -13.088 | -13.788 | -15.544 | -15.771 | -14.434 | -18.877 | -21.295 | -25.751 |
| EBITDA | 1.391 | 2.413 | 1.438 | 4.120 | 2.896 | -5.015 | -507 | -387 | 6.770 | 3.784 |
| Depreciation & amort. | -356 | -1.217 | -1.558 | -1.761 | -2.212 | -2.219 | -2.040 | -1.387 | -1.807 | -1.604 |
| EBIT | 1.035 | 1.195 | -120 | 2.359 | 684 | -7.234 | -2.546 | -1.774 | 4.963 | 2.180 |
| Net financials | -164 | -324 | -289 | -356 | -385 | -293 | -365 | -754 | -1.009 | -33 |
| Profit before tax | 871 | 872 | -409 | 2.003 | 299 | -7.527 | -2.912 | -2.528 | 3.953 | 2.147 |
| Tax | 190 | 201 | -89 | 455 | 185 | 0 | -0 | -0 | -0 | -0 |
| Net profit | 681 | 671 | -319 | 1.548 | 114 | -7.527 | -2.912 | -2.528 | 3.953 | 2.147 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.528 | 12.297 | 10.726 | 12.259 | 12.791 | 13.176 | 13.366 | 19.221 | 21.612 | 21.563 |
| Equity | 5.231 | 5.902 | 5.582 | 7.131 | 7.244 | -282 | -3.194 | 6.278 | 10.231 | 12.378 |
| Long-term debt | 0 | 1.641 | 980 | 287 | 0 | 0 | 2.480 | 1.672 | 1.672 | 1.491 |
| Short-term debt | 3.107 | 4.563 | 4.101 | 4.841 | 5.547 | 13.458 | 14.080 | 11.271 | 9.709 | 7.693 |
| Total debt | 3.107 | 6.203 | 5.081 | 5.128 | 5.547 | 13.458 | 16.560 | 12.944 | 11.381 | 9.184 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEIER CAPITAL A/S | Company | 66.7% | 66.7% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
Seier Capital Denmark A/S | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Hauglund | Board of Directors | 0 companies |
| John Korsø Jensen | Chairman | 0 companies |
| Jens Bang Liebst | Board of Directors | 0 companies |
| Jens Ahrendt | Board of Directors | 0 companies |
| Mikkel Primdal Kæregaard | Board of Directors | 0 companies |
| Peter Ingemann Trauboth | Board of Directors | 0 companies |