| Revenue | DKK 7,3M | +12% |
| EBITDA | DKK -39K | +78% |
| Net profit | DKK -108K | +48% |
| Total assets | DKK 1,4M | -7% |
| Equity | DKK 726K | -13% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -172 | 3.736 | 2.474 | 6.220 | 5.990 | 5.739 | 5.693 | 6.589 | 6.484 | 7.289 |
| Staff expenses | -283 | -4.254 | -2.361 | -4.901 | -5.164 | -4.947 | -5.522 | -6.189 | -6.659 | -7.003 |
| EBITDA | -455 | -517 | 113 | 1.069 | 976 | 768 | 171 | 400 | -175 | -39 |
| Depreciation & amort. | -17 | -48 | -30 | -47 | -187 | -53 | -144 | -117 | -82 | -89 |
| EBIT | -473 | -565 | 83 | 1.022 | 789 | 715 | 27 | 283 | -257 | -128 |
| Net financials | -20 | -139 | -32 | -68 | -23 | -28 | -10 | -3 | -7 | -6 |
| Profit before tax | -493 | -704 | 51 | 954 | 766 | 686 | 16 | 280 | -264 | -134 |
| Tax | -107 | -143 | 11 | 203 | 178 | 155 | 5 | 63 | -56 | -26 |
| Net profit | -386 | -561 | 40 | 751 | 588 | 532 | 12 | 217 | -208 | -108 |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 552 | 1.033 | 1.212 | 1.553 | 2.127 | 2.740 | 1.488 | 1.658 | 1.540 | 1.436 |
| Equity | -336 | -897 | -857 | -106 | 482 | 1.014 | 825 | 1.042 | 834 | 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 888 | 1.930 | 2.069 | 1.410 | 1.545 | 1.601 | 663 | 616 | 706 | 710 |
| Total debt | 888 | 1.930 | 2.069 | 1.410 | 1.545 | 1.601 | 663 | 616 | 706 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HU Management | Management | 2016 | — | — |
ST Management | Management | 2018 | — | — |
SF Management | Management | 2019 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 | |
Raaby Schøler Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 25.0% | 25.0% | 2017 | |
Alsøer Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Alsøer | Chief Executive Officer | 0 companies |
| Søren Schibler Wistrup | Chief Executive Officer | 0 companies |
| Henrik Ulrich Nielsen | Management | 0 companies |
| Søren Thomsen Kjærgaard | Management | 0 companies |
| Sisse Fjord Nielsen | Management | 0 companies |
| Bettina Munk Fonnesbæk Elmholdt | Chief Executive Officer | 0 companies |
| Henrik Landbo Bundgaard Birch Alsøer | Chairman | 0 companies |
| Michael Lynge Hansen | Chairman | 0 companies |
| Jens Sønderkjær Bjerre | Board of Directors | 0 companies |
| Charlotte Kruckow Velling | Board of Directors | 0 companies |
| Kim Gravgaard | Deputy Chairman | 0 companies |
| Anette Raaby | Chairman | 0 companies |