| Revenue | DKK 2,9M | +39% |
| EBITDA | DKK 1,4M | +35% |
| Net profit | DKK 748K | +54% |
| Total assets | DKK 58,2M | -1% |
| Equity | DKK 35,2M | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27.177 | 1.781 | 2.349 | 2.541 | 3.987 | 2.762 | 2.969 | 2.948 | 2.560 | 2.583 | 1.921 | 2.116 | 2.937 |
| Staff expenses | -670 | -625 | -884 | -999 | -1.301 | -1.336 | -1.379 | -994 | -1.060 | -1.245 | -1.377 | -1.188 | -1.476 |
| EBITDA | -27.847 | 1.156 | 1.458 | 1.553 | 2.681 | 25.698 | 1.591 | 5.070 | 1.672 | 1.258 | 973 | 1.041 | 1.408 |
| Depreciation & amort. | 35 | -18 | -16 | -12 | -17 | -8 | -18 | -25 | -36 | -36 | -41 | -32 | -42 |
| EBIT | -27.882 | 1.138 | 1.442 | 1.541 | 2.664 | 25.690 | 1.573 | 5.045 | 1.636 | 1.222 | 933 | 1.009 | 1.366 |
| Net financials | -2.057 | -1.160 | -821 | -670 | -413 | -405 | -510 | -398 | -792 | -298 | 804 | -548 | -571 |
| Profit before tax | -26.720 | -23 | 621 | 871 | 2.251 | 25.285 | 1.063 | 4.647 | 844 | 924 | 1.737 | 462 | 795 |
| Tax | 1.609 | -0 | 136 | -236 | 308 | 1.400 | 253 | 961 | 185 | 98 | 366 | -23 | 47 |
| Net profit | -28.329 | 15.786 | 484 | 6.962 | 1.943 | 23.885 | 810 | 3.686 | 659 | 826 | 1.371 | 484 | 748 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.915 | 29.118 | 29.046 | 29.191 | 29.201 | 52.567 | 52.722 | 56.210 | 57.071 | 54.380 | 58.989 | 58.545 | 58.225 |
| Equity | -22.301 | -6.515 | -6.031 | 789 | 2.732 | 26.617 | 27.427 | 31.113 | 31.772 | 32.598 | 33.969 | 34.453 | 35.201 |
| Long-term debt | 27.504 | 25.097 | 24.259 | 25.663 | 24.336 | 22.230 | 20.923 | 19.582 | 21.661 | 18.261 | 21.233 | 20.481 | 19.574 |
| Short-term debt | 23.712 | 10.535 | 10.817 | 2.573 | 1.947 | 2.342 | 2.979 | 3.438 | 1.484 | 1.458 | 1.651 | 1.548 | 1.495 |
| Total debt | 51.216 | 35.633 | 35.077 | 28.236 | 26.284 | 24.572 | 23.903 | 23.021 | 23.144 | 19.719 | 22.885 | 22.029 | 21.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
PA Management | Management | 2001 | — | — |
KT Management | Management | 2001 | — | — |
AH Management | Management | 2006 | — | — |
SJ Management | Management | 2006 | — | — |
SR Management | Management | 1995 | — | — |
CM | Audit | 1995 | — | — |
HA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELMBO HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Peter Arne Vinther | Management | 0 companies |
| Kurt Therkildsen | Management | 0 companies |
| Asbjørn Helmer Kristensen | Management | 0 companies |
| Susanne Just Kristensen | Management | 0 companies |
| Søren Regner Therkildsen | Management | 0 companies |
| Christian Møller Nielsen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Tove Therkildsen | Board of Directors | 0 companies |
| Flemming Dyppel | Chairman | 0 companies |