| Revenue | DKK 1M | -19% |
| EBITDA | DKK 634K | -3% |
| Net profit | DKK 362K | -16% |
| Total assets | DKK 3,6M | -24% |
| Equity | DKK 562K | -55% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.208 | 2.024 | 2.726 | 1.131 | 989 | 594 | 1.013 | 912 | 1.000 | 1.030 | 1.014 | 1.281 | 1.032 |
| Staff expenses | -1.744 | -1.891 | -1.939 | -1.018 | -838 | -686 | -724 | -462 | -557 | -526 | -521 | -628 | -398 |
| EBITDA | 132 | -167 | 38 | -47 | -243 | -92 | 289 | 450 | 442 | 504 | 493 | 654 | 634 |
| Depreciation & amort. | -271 | -285 | -198 | -152 | -136 | -131 | -131 | -131 | -134 | -134 | -174 | -178 | -178 |
| EBIT | -139 | -452 | -160 | -200 | -379 | -223 | 158 | 318 | 308 | 370 | 320 | 475 | 456 |
| Net financials | -118 | -123 | -66 | -65 | -73 | -85 | -94 | -92 | -37 | -39 | 19 | 79 | 14 |
| Profit before tax | -257 | -575 | -226 | -265 | -452 | -308 | 64 | 226 | 271 | 331 | 338 | 555 | 470 |
| Tax | -57 | -189 | -56 | -70 | -161 | -49 | 26 | 50 | 60 | 74 | 75 | 122 | 108 |
| Net profit | -200 | -386 | -169 | -195 | -291 | -259 | 38 | 176 | 210 | 257 | 264 | 432 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.202 | 5.541 | 5.168 | 3.978 | 3.533 | 3.170 | 4.677 | 4.431 | 4.644 | 4.633 | 4.565 | 4.785 | 3.636 |
| Equity | 2.064 | 1.678 | 1.208 | 1.013 | 722 | 463 | 501 | 677 | 888 | 944 | 1.008 | 1.240 | 562 |
| Long-term debt | 3.151 | 2.957 | 2.892 | 1.107 | 1.055 | 0 | 3.497 | 3.333 | 3.164 | 3.058 | 2.900 | 2.740 | 2.580 |
| Short-term debt | 568 | 568 | 752 | 1.553 | 1.525 | 2.707 | 679 | 370 | 481 | 445 | 485 | 655 | 369 |
| Total debt | 3.719 | 3.525 | 3.644 | 2.660 | 2.580 | 2.707 | 4.175 | 3.703 | 3.645 | 3.503 | 3.384 | 3.395 | 2.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2018 | — | — |
BJ Management | Management | 1983 | — | — |
CH Management | Management | 2024 | — | — |
BL Management | Management | 2006 | — | — |
VS Audit | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINERVA IMAGING ApS | Company | 100.0% | 100.0% | 2024 |
B.JEPPESEN HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
PETER VEST HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aare Vest | Management | 0 companies |
| Bjarne Jeppesen | Management | 0 companies |
| Carsten Haagen Nielsen | Management | 0 companies |
| Bente Løwe Jeppesen | Management | 0 companies |
| Vagn Stevenius Olsen | Audit | 0 companies |