| Revenue | DKK 707K | +70% |
| EBITDA | DKK 347K | +478% |
| Net profit | DKK 128K | +165% |
| Total assets | DKK 1,2M | -61% |
| Equity | DKK 772K | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.396 | 1.269 | 1.242 | 1.522 | 1.359 | 1.250 | 1.243 | 1.312 | 1.027 | 415 | 707 |
| Staff expenses | -1.073 | -955 | -969 | -1.091 | -1.115 | -975 | -802 | -903 | -718 | -507 | -309 |
| EBITDA | -1 | 280 | 273 | 366 | 187 | 275 | 419 | 403 | 309 | -92 | 347 |
| Depreciation & amort. | -129 | 24 | -67 | -82 | -106 | -78 | -73 | -65 | -69 | -90 | -14 |
| EBIT | -130 | 256 | 206 | 284 | 82 | 197 | 346 | 339 | 240 | -182 | 334 |
| Net financials | -168 | -160 | -115 | -100 | -82 | -75 | -74 | -77 | -76 | -69 | -147 |
| Profit before tax | 38 | 96 | 91 | 184 | -1 | 121 | 272 | 261 | 164 | -251 | 187 |
| Tax | 6 | 19 | 22 | 47 | 4 | 29 | 62 | 60 | 38 | -54 | 59 |
| Net profit | 32 | 77 | 69 | 137 | -4 | 92 | 210 | 202 | 126 | -197 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.479 | 3.453 | 3.033 | 3.258 | 3.076 | 2.690 | 4.757 | 3.786 | 3.224 | 3.100 | 1.197 |
| Equity | 150 | 227 | 296 | 433 | 429 | 521 | 732 | 825 | 841 | 644 | 772 |
| Long-term debt | -1.242 | 1.194 | 1.146 | 1.095 | 1.044 | 992 | 940 | 887 | 834 | 781 | 0 |
| Short-term debt | -2.087 | 2.032 | 1.574 | 1.702 | 1.585 | 1.162 | 3.082 | 2.074 | 1.549 | 1.675 | 425 |
| Total debt | -3.329 | 3.227 | 2.720 | 2.797 | 2.630 | 2.154 | 4.022 | 2.960 | 2.383 | 2.456 | 425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Unofficial title | Unofficial title | 2022 | — | — |
SC Management | Management | 1981 | — | — |
| Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Morten Schousgaard | Unofficial title | 0 companies |
| Søren Christian Konradsen | Management | 0 companies |
| Jens Kristian Rokkjær Graugaard | Audit | 0 companies |