| Revenue | DKK 3,9M | -16% |
| EBITDA | DKK 399K | -61% |
| Net profit | DKK 262K | -64% |
| Total assets | DKK 1,5M | -28% |
| Equity | DKK 791K | -36% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.180 | 2.187 | 2.195 | 2.093 | 2.387 | 4.219 | 4.058 | 3.786 | 3.413 | 3.134 | 4.066 | 4.265 | 4.659 | 3.924 |
| Staff expenses | -1.725 | -1.627 | -1.713 | -1.778 | -1.864 | -2.798 | -2.960 | -2.926 | -2.712 | -2.428 | -3.004 | -3.753 | -3.633 | -3.525 |
| EBITDA | 455 | 559 | 482 | 315 | 522 | 1.421 | 1.098 | 860 | 701 | 706 | 1.062 | 512 | 1.026 | 399 |
| Depreciation & amort. | 103 | -95 | -100 | -65 | -68 | -149 | -175 | -192 | -232 | -223 | -124 | -104 | -95 | -64 |
| EBIT | 352 | 465 | 382 | 250 | 454 | 1.272 | 922 | 668 | 469 | 483 | 938 | 408 | 931 | 335 |
| Net financials | -5 | -6 | -5 | 3 | -1 | 7 | 0 | 0 | -2 | -5 | -4 | -5 | 1 | 2 |
| Profit before tax | 347 | 459 | 378 | 253 | 453 | 1.278 | 923 | 668 | 467 | 479 | 934 | 403 | 932 | 337 |
| Tax | 86 | 105 | 95 | 64 | 100 | 281 | 206 | 148 | 103 | 106 | 206 | 90 | 206 | 75 |
| Net profit | 261 | 354 | 283 | 189 | 353 | 997 | 716 | 520 | 364 | 372 | 728 | 313 | 726 | 262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.023 | 948 | 1.022 | 911 | 1.174 | 2.093 | 1.768 | 1.650 | 1.243 | 1.558 | 2.807 | 1.633 | 2.025 | 1.466 |
| Equity | 201 | 555 | 489 | 398 | 563 | 1.210 | 976 | 796 | 659 | 1.032 | 1.760 | 773 | 1.229 | 791 |
| Long-term debt | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 736 | 393 | 533 | 513 | 611 | 884 | 792 | 855 | 584 | 526 | 1.047 | 860 | 796 | 642 |
| Total debt | 821 | 393 | 533 | 513 | 611 | 884 | 792 | 855 | 584 | 526 | 1.047 | 860 | 796 | 642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
MA Management | Management | 2003 | — | — |
LH Management | Management | 2009 | — | — |
RS Management | Management | 2010 | — | — |
| Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS HELMUTH HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
RLK HOLDING SKIVE ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mark Andersen | Management | 0 companies |
| Lars Helmuth Larsen | Management | 0 companies |
| Rasmus Sarup Kjeldsen | Management | 0 companies |
| Aamann & Nørbak Statsautoriserede revisorer | Audit | 0 companies |
| Carsten Thorsen | Board of Directors | 0 companies |