| Revenue | DKK 3,6M | -18% |
| EBITDA | DKK -1,2M | -287% |
| Net profit | DKK -561K | -8440% |
| Total assets | DKK 3,7M | -21% |
| Equity | DKK 2,1M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.936 | 11.169 | 11.572 | 11.609 | 9.314 | 8.524 | 8.918 | 8.457 | 4.837 | 4.623 | 4.117 | 4.358 | 3.554 |
| Staff expenses | -5.682 | -5.583 | -5.842 | -5.884 | -5.050 | -4.452 | -4.240 | -4.298 | -4.083 | -4.524 | -4.402 | -4.671 | -4.764 |
| EBITDA | 194 | 117 | 461 | 403 | 108 | 305 | 175 | 260 | 754 | 99 | -284 | -312 | -1.209 |
| Depreciation & amort. | -327 | -397 | -351 | -302 | -107 | -179 | -22 | -30 | -68 | -39 | -73 | -72 | -25 |
| EBIT | -134 | -280 | 110 | 101 | 1 | 125 | 153 | 230 | 686 | 59 | -357 | -385 | -1.234 |
| Net financials | -91 | -105 | -57 | -33 | -21 | -20 | -20 | -24 | -31 | -25 | 302 | 309 | 403 |
| Profit before tax | -86 | -385 | 53 | 68 | -20 | 105 | 133 | 207 | 655 | 34 | -55 | -75 | -831 |
| Tax | 69 | -131 | 23 | 24 | -350 | 138 | 29 | 45 | 144 | -38 | -78 | -82 | -270 |
| Net profit | -156 | -254 | 29 | 44 | 330 | -34 | 103 | 161 | 510 | 73 | 23 | 7 | -561 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.281 | 7.421 | 7.205 | 6.435 | 7.239 | 7.323 | 5.929 | 6.005 | 6.786 | 5.322 | 5.019 | 4.679 | 3.689 |
| Equity | 2.619 | 2.317 | 2.301 | 2.345 | 3.667 | 3.581 | 2.685 | 2.793 | 3.248 | 3.264 | 2.987 | 2.694 | 2.133 |
| Long-term debt | 1.257 | 1.071 | 770 | 580 | 500 | 414 | 327 | 237 | 485 | 25 | 0 | 0 | 0 |
| Short-term debt | 3.910 | 3.669 | 3.746 | 3.098 | 2.717 | 2.834 | 2.661 | 2.674 | 2.617 | 1.952 | 2.033 | 1.986 | 1.557 |
| Total debt | 5.166 | 4.740 | 4.516 | 3.679 | 3.217 | 3.247 | 2.988 | 2.911 | 3.102 | 1.978 | 2.033 | 1.986 | 1.557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 1977 | — | — |
NC Audit | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kim Larsens Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Henning Henriksen | Management | 0 companies |
| Niels Christian Olin | Audit | 0 companies |