| Revenue | DKK 1,1M | -15% |
| EBITDA | DKK 889K | -17% |
| Net profit | DKK 270K | +115% |
| Total assets | DKK 20,2M | +0% |
| Equity | DKK 3,7M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.258 | 1.027 | 1.310 | 749 | 1.203 | 1.100 | 1.177 | 1.257 | 1.197 | 1.119 | 995 | 727 | 1.326 | 1.268 | 1.082 |
| Staff expenses | -86 | -95 | -185 | -96 | -167 | -175 | -176 | -173 | -172 | -195 | -153 | -142 | -172 | -197 | -193 |
| EBITDA | 1.172 | 932 | 1.126 | 653 | 1.037 | 925 | 1.002 | 1.084 | 1.025 | 924 | 842 | 585 | 1.154 | 1.071 | 889 |
| Depreciation & amort. | -6 | -6 | -6 | -0 | -0 | -6 | -22 | -22 | -22 | -22 | -17 | -0 | -0 | -0 | -0 |
| EBIT | 1.166 | 926 | 1.120 | 653 | 1.037 | 919 | 979 | 1.062 | 1.003 | 902 | 825 | 585 | 1.154 | 1.071 | 889 |
| Net financials | -123 | 28 | 123 | -243 | -413 | -386 | -357 | -359 | -261 | -245 | -219 | -298 | -646 | -728 | -543 |
| Profit before tax | 1.043 | 919 | 1.131 | 384 | 624 | 579 | 623 | 703 | 780 | 657 | 606 | 288 | 507 | -2.257 | 346 |
| Tax | 342 | -101 | 278 | 91 | 146 | 128 | 137 | 155 | 172 | 145 | 140 | 63 | 112 | -497 | 76 |
| Net profit | 701 | 1.020 | 853 | 294 | 477 | 451 | 486 | 548 | 608 | 512 | 466 | 224 | 396 | -1.761 | 270 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.001 | 27.123 | 26.629 | 19.921 | 19.928 | 21.237 | 22.306 | 22.834 | 22.876 | 22.918 | 22.848 | 22.821 | 22.809 | 20.215 | 20.216 |
| Equity | 9.427 | 10.447 | 11.300 | 234 | 711 | 1.163 | 1.648 | 2.197 | 2.805 | 3.317 | 3.783 | 4.008 | 4.404 | 3.402 | 3.671 |
| Long-term debt | 12.254 | 12.069 | 11.874 | 15.700 | 15.200 | 14.654 | 14.654 | 16.614 | 15.638 | 14.572 | 13.808 | 13.392 | 13.207 | 12.608 | 12.029 |
| Short-term debt | 2.712 | 2.184 | 1.037 | 1.572 | 1.597 | 2.872 | 3.291 | 1.136 | 1.507 | 2.098 | 2.312 | 2.464 | 2.233 | 2.563 | 2.864 |
| Total debt | 14.966 | 14.253 | 12.911 | 17.272 | 16.797 | 17.526 | 17.944 | 17.750 | 17.145 | 16.670 | 16.120 | 15.856 | 15.440 | 15.171 | 14.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2012 | — | — |
JK Audit | Audit | 2003 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS BALLING HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Skovsted | Management | 0 companies |
| Jørn Kjær Iversen | Audit | 0 companies |
| Thomas Balling | Chief Executive Officer | 0 companies |
| Erik Metellus | Chief Executive Officer | 0 companies |