| Revenue | DKK 15,7M | -11% |
| EBITDA | DKK 1,8M | -60% |
| Net profit | DKK 579K | -79% |
| Total assets | DKK 36,9M | +11% |
| Equity | DKK 22,2M | +36% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 19.246 | -16.221 | 16.511 | 17.692 | 18.032 | 16.509 | 17.694 | 15.681 |
| Staff expenses | -12.493 | -13.001 | -12.959 | -13.586 | -14.511 | -14.571 | -13.057 | -13.856 |
| EBITDA | 6.744 | -1.436 | 3.553 | 4.106 | 3.522 | 1.698 | 4.577 | 1.826 |
| Depreciation & amort. | 1.097 | -837 | -868 | -1.100 | -1.300 | -1.014 | -944 | -909 |
| EBIT | 5.647 | -2.273 | 2.685 | 3.006 | 2.221 | 683 | 3.633 | 917 |
| Net financials | -486 | -1.093 | -509 | -398 | -1.004 | -559 | -144 | -156 |
| Profit before tax | 5.161 | -763 | 2.176 | 2.608 | 1.218 | 125 | 3.489 | 760 |
| Tax | 1.276 | 593 | 480 | 595 | 222 | 23 | 773 | 181 |
| Net profit | 3.885 | -1.356 | 1.696 | 2.013 | 995 | 102 | 2.716 | 579 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 42.562 | 33.241 | 35.839 | 34.476 | 35.221 | 33.390 | 33.341 | 36.923 |
| Equity | 23.594 | 16.905 | 18.601 | 15.614 | 11.609 | 13.612 | 16.328 | 22.220 |
| Long-term debt | 3.524 | 0 | 0 | 0 | 0 | 0 | 6.324 | 239 |
| Short-term debt | 15.444 | -16.336 | 17.238 | 18.862 | 23.612 | 19.778 | 10.689 | 14.463 |
| Total debt | 18.968 | -16.336 | 17.238 | 18.862 | 23.612 | 19.778 | 17.013 | 14.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2005 | — | — |
PE Audit | Audit | 1975 | — | — |
AB Management | Management | 1975 | — | — |
JB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN NIELSEN INVEST ApS | Company | 100.0% | 100.0% | 2017 |
VAD HOLDING 2012 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jane Brandt Nielsen | Management | 0 companies |
| Preben Emil Jensen | Audit | 0 companies |
| Arne Brandt Nielsen | Management | 0 companies |
| Jan Brandt Nielsen | Management | 0 companies |