| Revenue | DKK 3,6M | -8% |
| EBITDA | DKK -447K | -178% |
| Net profit | DKK -425K | -212% |
| Total assets | DKK 3,4M | -10% |
| Equity | DKK 2,5M | -15% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.695 | 4.824 | 4.595 | 4.751 | 5.202 | 4.755 | 5.188 | 4.986 | 4.839 | 3.853 | 3.568 | 4.619 | 3.870 | 3.566 |
| Staff expenses | -4.599 | -4.100 | -4.128 | -3.942 | -4.325 | -4.131 | -4.364 | -4.596 | -4.718 | -3.691 | -3.252 | -3.498 | -3.298 | -4.013 |
| EBITDA | 1.096 | 723 | 467 | 809 | 878 | 625 | 825 | 391 | 121 | 162 | 315 | 1.025 | 571 | -447 |
| Depreciation & amort. | -330 | -224 | -312 | -253 | -274 | -290 | -395 | -259 | -447 | -80 | -85 | -165 | -90 | -90 |
| EBIT | 766 | 500 | 154 | 556 | 603 | 335 | 430 | 131 | -325 | 82 | 230 | 860 | 481 | -538 |
| Net financials | -1 | -19 | -31 | -25 | 7 | 3 | -35 | -11 | -12 | 5 | -1 | 8 | 15 | 10 |
| Profit before tax | 765 | 481 | 123 | 531 | 610 | 337 | 395 | 120 | -337 | 87 | 229 | 868 | 496 | -527 |
| Tax | 190 | 121 | 31 | 103 | 135 | 77 | 87 | 27 | -73 | 20 | 48 | 202 | 118 | -102 |
| Net profit | 574 | 359 | 92 | 428 | 475 | 261 | 308 | 93 | -264 | 68 | 181 | 666 | 378 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.703 | 4.291 | 4.169 | 3.612 | 3.387 | 3.712 | 4.444 | 3.615 | 2.963 | 2.948 | 3.037 | 3.609 | 3.838 | 3.446 |
| Equity | 2.297 | 2.157 | 1.749 | 2.177 | 1.975 | 2.236 | 2.108 | 1.893 | 1.630 | 1.697 | 1.878 | 2.544 | 2.922 | 2.497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 0 | 214 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.406 | 2.134 | 2.420 | 1.435 | 1.411 | 1.476 | 2.335 | 1.645 | 1.333 | 1.037 | 1.158 | 1.065 | 916 | 949 |
| Total debt | 2.406 | 2.134 | 2.420 | 1.435 | 1.411 | 1.476 | 2.335 | 1.721 | 1.333 | 1.251 | 1.158 | 1.065 | 916 | 949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 1988 | — | — |
FK Audit | Audit | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVEND B. LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Brøndum Larsen | Management | 0 companies |
| Finn Korgaard | Audit | 0 companies |