| Revenue | DKK 1,9M | -1% |
| EBITDA | DKK 2,1M | -55% |
| Net profit | DKK 1,6M | -61% |
| Total assets | DKK 97,1M | -4% |
| Equity | DKK 54,2M | +3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.741 | 1.952 | 2.046 | 1.930 | 2.215 | 2.414 | 2.452 | 2.453 | 1.714 | 1.672 | 2.170 | 1.940 | 1.925 |
| Staff expenses | -763 | -825 | -806 | -518 | -391 | -626 | -718 | -775 | -719 | -732 | -738 | -858 | -881 |
| EBITDA | 3.516 | -13.628 | 7.276 | 2.730 | 3.093 | 1.458 | 5.503 | 1.678 | -6.306 | 9.235 | 6.901 | 4.621 | 2.072 |
| Depreciation & amort. | 138 | -102 | -0 | -0 | -0 | -5 | -55 | -55 | -55 | -55 | -50 | -0 | -0 |
| EBIT | 3.379 | -13.730 | 7.276 | 2.730 | 3.093 | 1.453 | 5.448 | 1.623 | -6.361 | 9.180 | 6.851 | 4.621 | 2.072 |
| Net financials | -992 | -15.244 | 1.270 | 3.039 | 704 | 182 | 6.035 | 2.091 | -7.059 | 9.229 | 13.125 | 3.678 | 621 |
| Profit before tax | 2.386 | -13.817 | 6.224 | 4.252 | 2.862 | 2.296 | 7.831 | 3.852 | -6.119 | 10.114 | 14.507 | 4.760 | 1.665 |
| Tax | 390 | -0 | -0 | -0 | -0 | -0 | -0 | 189 | -1.743 | 1.651 | 1.183 | 671 | 51 |
| Net profit | 1.996 | -9.651 | 4.009 | 3.570 | 3.492 | 2.125 | 7.039 | 3.662 | -4.376 | 8.463 | 13.324 | 4.089 | 1.614 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 113.041 | 92.992 | 89.212 | 90.468 | 90.160 | 87.694 | 92.623 | 92.508 | 90.706 | 91.994 | 101.428 | 100.743 | 97.096 |
| Equity | — | 18.043 | 27.652 | 31.222 | 34.714 | 36.632 | 43.671 | 45.133 | 32.757 | 41.221 | 54.545 | 52.634 | 54.249 |
| Long-term debt | 99.245 | 34.550 | 48.366 | 45.325 | 43.241 | 38.027 | 35.910 | 34.948 | 38.763 | 36.678 | 33.187 | 31.488 | 27.483 |
| Short-term debt | 15.211 | 35.149 | 5.647 | 5.606 | 4.416 | 5.104 | 4.323 | 3.457 | 11.900 | 5.439 | 4.617 | 7.110 | 5.797 |
| Total debt | 76.466 | 69.698 | 54.013 | 50.931 | 47.657 | 43.130 | 40.233 | 38.405 | 50.663 | 42.117 | 37.804 | 38.599 | 33.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM | Audit | 1987 | — | — |
VL Management | Management | 1987 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Audit | 1987 | — | — | |
EH Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLAYHILL ApS | Company | 100.0% | 100.0% | 2021 |
LYSMOSE ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Munkebo Christiansen | Audit | 0 companies |
| Villy Leo Pedersen | Management | 0 companies |
| Mads Bech Pedersen | Chief Executive Officer | 0 companies |
| E. HAAMANN A/S STATSAUTORISEREDE REVISORER | Audit | 0 companies |
| E. HAAMANN A/S | Audit | 0 companies |
| Lars Bech | Chairman | 0 companies |
| Bente Pedersen | Board of Directors | 0 companies |