| Revenue | DKK 349K | -30% |
| EBITDA | DKK 171K | -15% |
| Net profit | DKK 129K | -14% |
| Total assets | DKK 237K | +82% |
| Equity | DKK 83K | +280% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 520 | 953 | 757 | 667 | 668 | 579 | 495 | 349 |
| Staff expenses | -482 | -750 | -845 | -733 | -711 | -681 | -295 | -178 |
| EBITDA | 38 | 203 | -88 | -66 | -42 | -102 | 200 | 171 |
| Depreciation & amort. | 28 | -28 | -21 | -19 | -20 | -11 | -5 | -0 |
| EBIT | 9 | 175 | -109 | -85 | -62 | -113 | 195 | 171 |
| Net financials | -3 | 5 | -2 | -3 | -2 | -3 | -3 | -5 |
| Profit before tax | 6 | 180 | -111 | -88 | -65 | -116 | 192 | 165 |
| Tax | 2 | 44 | -24 | -19 | -14 | -25 | 42 | 36 |
| Net profit | 5 | 135 | -86 | -69 | -51 | -91 | 150 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 268 | 637 | 398 | 133 | 273 | 200 | 130 | 237 |
| Equity | 86 | 221 | 135 | -54 | -105 | -196 | -46 | 83 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 165 | 407 | 263 | 188 | 378 | 396 | 176 | 155 |
| Total debt | 165 | 407 | 263 | 188 | 378 | 396 | 176 | 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2016 | — | — |
BS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 66.7% | 66.7% | 2016 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Stuhr | Management | 0 companies |
| Bettina Stuhr | Management | 0 companies |