| Revenue | DKK 13,6M | -13% |
| EBITDA | DKK 183K | -94% |
| Net profit | DKK -1,9M | -297% |
| Total assets | DKK 25,8M | -45% |
| Equity | DKK 6,2M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.213 | 12.074 | 10.588 | 13.821 | 15.074 | 17.199 | 15.612 | 13.599 |
| Staff expenses | -6.391 | -6.946 | -6.685 | -11.338 | -12.685 | -13.268 | -12.574 | -11.316 |
| EBITDA | 4.819 | 5.129 | 3.903 | 2.483 | 2.389 | 3.520 | 3.039 | 183 |
| Depreciation & amort. | -402 | -474 | -434 | -940 | -802 | -701 | -778 | -1.272 |
| EBIT | 4.417 | 4.655 | 3.470 | 1.543 | 1.586 | 2.819 | 2.260 | -1.089 |
| Net financials | -196 | -292 | -327 | -796 | -934 | -1.245 | -1.044 | -1.198 |
| Profit before tax | 4.221 | 4.363 | 3.142 | 747 | 652 | 1.574 | 1.216 | -2.287 |
| Tax | 1.051 | 1.061 | 719 | -66 | 143 | 368 | 269 | -424 |
| Net profit | 3.170 | 3.302 | 2.424 | 813 | 509 | 1.206 | 948 | -1.863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 13.501 | 23.805 | 26.864 | 39.035 | 42.828 | 43.124 | 47.263 | 25.841 |
| Equity | 5.170 | 7.885 | 4.936 | 4.912 | 5.211 | 6.759 | 8.061 | 6.198 |
| Long-term debt | 0 | 3.400 | 3.400 | 4.108 | 4.144 | 3.698 | 2.973 | 2.630 |
| Short-term debt | 8.224 | 11.477 | 17.606 | 29.158 | 32.641 | 31.475 | 35.096 | 16.994 |
| Total debt | 8.224 | 14.877 | 21.006 | 33.267 | 36.785 | 35.173 | 38.069 | 19.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2004 | — | — |
GM Management | Management | 1985 | — | — |
PI | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARGUS ApS | Company | 100.0% | 100.0% | 2017 |
BS HOLDING ANNO 2013 ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Ghodt Kronholm | Management | 0 companies |
| Gunnar Melton | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Brian Sørensen | Board of Directors | 0 companies |
| Doris Kock Melton | Board of Directors | 0 companies |
| Ole Kronholm | Chairman | 0 companies |
| Kim Melton Jensen | Board of Directors | 0 companies |
| Bjarne Holden | Board of Directors | 0 companies |