| Revenue | DKK 2,8M | +11% |
| EBITDA | DKK 958K | +105% |
| Net profit | DKK 336K | +24% |
| Total assets | DKK 5M | -20% |
| Equity | DKK 989K | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 872 | 322 | 1.556 | 2.069 | 1.467 | 2.266 | 1.775 | 3.029 | 3.006 | 4.133 | 3.049 | 2.512 | 2.781 |
| Staff expenses | -667 | -880 | -1.068 | -1.145 | -1.145 | -1.389 | -1.329 | -1.592 | -1.763 | -1.978 | -1.513 | -2.044 | -1.812 |
| EBITDA | 205 | -558 | 498 | 923 | 211 | 877 | 446 | 1.336 | 917 | 1.196 | 403 | 468 | 958 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -19 | -29 | -50 | -94 | -118 | -111 | -134 | -180 | -293 |
| EBIT | 205 | -558 | 498 | 922 | 192 | 848 | 396 | 1.242 | 800 | 1.085 | 269 | 288 | 665 |
| Net financials | 81 | -87 | -58 | 112 | -9 | -66 | -280 | -206 | -80 | 101 | -324 | 79 | -204 |
| Profit before tax | 286 | -645 | 441 | 1.034 | 183 | 782 | 116 | 1.036 | 719 | 1.185 | -54 | 368 | 461 |
| Tax | 76 | -158 | 115 | 244 | 42 | 179 | 67 | 257 | 155 | 242 | 11 | 97 | 125 |
| Net profit | 209 | -487 | 326 | 790 | 141 | 603 | 48 | 779 | 565 | 943 | -66 | 271 | 336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.524 | 1.237 | 1.959 | 2.211 | 3.851 | 4.074 | 10.727 | 6.066 | 8.629 | 8.150 | 6.206 | 6.247 | 5.029 |
| Equity | — | 253 | 579 | 1.369 | 1.010 | 1.112 | 661 | 1.040 | 1.104 | 1.548 | 982 | 953 | 989 |
| Long-term debt | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 55 | 37 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.965 | 2.226 | 1.375 | 836 | 2.831 | 2.952 | 10.058 | 4.966 | 7.488 | 6.602 | 5.224 | 5.281 | 4.037 |
| Total debt | 1.965 | 2.226 | 1.381 | 842 | 2.837 | 2.958 | 10.064 | 5.021 | 7.525 | 6.602 | 5.224 | 5.281 | 4.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DD Founder | Founder | 1992 | — | — |
SB Management | Management | 2012 | — | — |
PB Founder | Founder | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PS HOLDING SILKEBORG ApS | Company | 50.0% | 50.0% | 2017 |
Bøffen Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Dee Dee Juul | Founder | 0 companies |
| Stig Bak Sørensen | Management | 0 companies |
| Peder Bak Sørensen | Founder | 0 companies |