| Revenue | DKK 3,7M | +3% |
| EBITDA | DKK 301K | +136% |
| Net profit | DKK 167K | +379% |
| Total assets | DKK 6,7M | +1% |
| Equity | DKK 3,4M | +5% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.794 | 3.494 | 3.188 | 3.492 | 4.382 | 3.950 | 4.137 | 4.510 | 5.640 | 6.889 | 6.002 | 3.929 | 3.595 | 3.691 |
| Staff expenses | -2.672 | -3.464 | -2.889 | -3.130 | -3.314 | -3.130 | -3.253 | -3.419 | -3.541 | -4.078 | -4.226 | -3.654 | -3.467 | -3.390 |
| EBITDA | 1.123 | 30 | 298 | 362 | 1.068 | 821 | 883 | 1.090 | 2.098 | 2.811 | 1.776 | 272 | 128 | 301 |
| Depreciation & amort. | 248 | 209 | 165 | 132 | 158 | -62 | -98 | -170 | -208 | -150 | -50 | -11 | -22 | -15 |
| EBIT | 875 | -180 | 134 | 230 | 911 | 759 | 785 | 921 | 1.890 | 2.661 | 1.726 | 261 | 105 | 286 |
| Net financials | -76 | 49 | -21 | -19 | -25 | -76 | -16 | -30 | -77 | -84 | -81 | -70 | -55 | -69 |
| Profit before tax | 799 | -131 | 112 | 211 | 886 | 683 | 769 | 891 | 1.813 | 2.577 | 1.645 | 191 | 50 | 218 |
| Tax | 204 | -44 | 30 | 53 | 235 | 169 | 185 | 202 | 385 | 601 | 374 | 55 | 15 | 51 |
| Net profit | 596 | -87 | 82 | 158 | 651 | 514 | 584 | 689 | 1.428 | 1.976 | 1.271 | 137 | 35 | 167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.433 | 8.283 | 8.376 | 8.912 | 5.047 | 6.013 | 5.831 | 6.899 | 8.915 | 9.709 | 6.744 | 6.581 | 6.673 | 6.729 |
| Equity | 5.436 | 4.649 | 4.731 | 4.789 | 2.330 | 1.514 | 2.098 | 2.787 | 2.715 | 3.241 | 3.524 | 3.160 | 3.195 | 3.362 |
| Long-term debt | 1.936 | 1.818 | 1.705 | 1.579 | 0 | 0 | 0 | 0 | 194 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.899 | 1.690 | 1.763 | 2.338 | 2.695 | 4.492 | 3.719 | 4.112 | 6.006 | 6.461 | 3.209 | 3.398 | 3.459 | 3.356 |
| Total debt | 4.835 | 3.508 | 3.468 | 3.917 | 2.695 | 4.492 | 3.719 | 4.112 | 6.200 | 6.461 | 3.209 | 3.398 | 3.459 | 3.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
HC | Audit | 1998 | — | — |
FG Management | Management | 1998 | — | — |
BE Management | Management | 2024 | — | — |
PC Management | Management | 2017 | — | — |
HA Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
Per Christensen Holding Børkop ApS | Company | 20.0% | 20.0% | 2020 |
GERSON HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
Ellehave Holding ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Herning Central Revision | Audit | 0 companies |
| Flemming Gerson | Management | 0 companies |
| Bo Ellehave | Management | 0 companies |
| Per Christensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |