| Revenue | DKK 0 | — |
| EBITDA | DKK -103K | -37% |
| Net profit | DKK 22,8M | -29% |
| Total assets | DKK 265,8M | +5% |
| Equity | DKK 244,4M | +9% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359.667 | 374.627 | 453.756 | 456.760 | 471.494 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -202.303 | -217.578 | -258.651 | -270.376 | -291.045 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 55.681 | 51.933 | 80.761 | 70.202 | 69.195 | -52 | -47 | -56 | -75 | -103 |
| Depreciation & amort. | -4.479 | -4.613 | -6.689 | -7.688 | -8.044 | -130 | -107 | -42 | -8 | -0 |
| EBIT | 51.202 | 47.319 | 74.072 | 62.514 | 61.151 | -182 | -154 | -97 | -84 | -103 |
| Net financials | 10.170 | 4.298 | 32.964 | -12.875 | 17.432 | 24.203 | 37.165 | 1.346 | 32.468 | 23.209 |
| Profit before tax | 61.372 | 51.617 | 107.036 | 49.639 | 78.582 | 24.021 | 37.011 | 1.248 | 32.384 | 23.106 |
| Tax | 11.419 | 11.579 | 20.931 | 11.832 | 17.074 | -41 | -35 | 28 | 492 | 329 |
| Net profit | 49.953 | 40.039 | 86.104 | 37.807 | 61.508 | 24.062 | 37.046 | 1.220 | 31.891 | 22.776 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 390.086 | 438.170 | 527.700 | 523.371 | 563.018 | 171.850 | 214.850 | 199.839 | 252.470 | 265.812 |
| Equity | 91.011 | 241.907 | 311.974 | 318.669 | 353.387 | 160.993 | 198.651 | 192.070 | 224.840 | 244.388 |
| Long-term debt | 54.311 | 64.397 | 60.599 | 59.630 | 62.062 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101.054 | 116.929 | 136.283 | 126.337 | 125.378 | 10.857 | 16.199 | 7.769 | 27.630 | 21.424 |
| Total debt | 155.365 | 181.326 | 196.882 | 185.967 | 187.439 | 10.857 | 16.199 | 7.769 | 27.630 | 21.424 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 20.0% | 2015 | |
| Individual | 25.0% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Nielsen | Board of Directors | 0 companies |