| Revenue | DKK 6M | -8% |
| EBITDA | DKK 2,1M | -13% |
| Net profit | DKK 1,5M | -17% |
| Total assets | DKK 7,9M | -47% |
| Equity | DKK 5,2M | -40% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.714 | 4.129 | 3.840 | 2.477 | 2.599 | 2.526 | 3.159 | 3.031 | 3.807 | 4.648 | 7.277 | 6.905 | 6.586 | 6.030 |
| Staff expenses | -3.264 | -3.189 | -3.293 | -2.387 | -2.401 | -2.347 | -2.735 | -2.520 | -2.489 | -3.163 | -4.086 | -3.958 | -4.141 | -3.722 |
| EBITDA | -1.550 | 541 | 548 | 90 | 197 | 157 | 424 | 512 | 1.150 | 1.485 | 3.191 | 2.947 | 2.408 | 2.098 |
| Depreciation & amort. | -191 | -191 | -191 | -48 | -55 | -65 | -67 | -122 | -88 | -125 | -105 | -129 | -123 | -98 |
| EBIT | -1.741 | 350 | 356 | 43 | 142 | 91 | 357 | 390 | 1.062 | 1.359 | 3.086 | 2.818 | 2.284 | 2.000 |
| Net financials | -29 | -483 | 122 | 34 | 81 | -8 | -8 | -12 | -13 | -88 | -40 | -19 | 84 | 13 |
| Profit before tax | -1.770 | 266 | 479 | 76 | 223 | 83 | 349 | 378 | 1.049 | 1.272 | 3.046 | 2.798 | 2.368 | 2.013 |
| Tax | -441 | 199 | 170 | 20 | 49 | 20 | 77 | -140 | 231 | 280 | 673 | 623 | 531 | 488 |
| Net profit | -1.329 | 67 | 309 | 56 | 174 | 63 | 272 | 518 | 818 | 992 | 2.373 | 2.175 | 1.837 | 1.525 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.512 | 13.991 | 11.508 | 10.684 | 9.886 | 4.213 | 4.308 | 5.026 | 6.515 | 13.457 | 12.384 | 12.073 | 14.899 | 7.891 |
| Equity | 8.226 | 8.292 | 8.601 | 8.657 | 8.831 | 2.894 | 3.167 | 3.685 | 4.503 | 5.289 | 6.662 | 7.837 | 8.675 | 5.200 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 1.424 | 1.400 | 1.375 | 0 | 0 |
| Short-term debt | 1.286 | 5.698 | 2.907 | 2.026 | 1.054 | 1.319 | 1.141 | 1.278 | 1.803 | 6.660 | 4.244 | 2.795 | 6.134 | 2.595 |
| Total debt | 1.286 | 5.698 | 2.907 | 2.026 | 1.054 | 1.319 | 1.141 | 1.278 | 1.909 | 8.084 | 5.644 | 4.170 | 6.134 | 2.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Audit | Audit | 1996 | — | — |
SF Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thunderbear Invest ApS | Company | 90.0% | 33.3% | 2025 |
STEN ANDERSEN HOLDING ApS | Company | 10.0% | 50.0% | 2025 |
ERIK SINDBERG HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Kristensen | Audit | 0 companies |
| Sten Faarup Andersen | Management | 0 companies |