| Revenue | DKK 4,3M | +1% |
| EBITDA | DKK 1M | -49% |
| Net profit | DKK 328K | -67% |
| Total assets | DKK 36,2M | -14% |
| Equity | DKK 10,2M | +3% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.645 | 3.222 | 3.640 | 2.466 | 2.185 | 3.559 | 2.584 | 241 | 1.130 | -31 | 4.710 | 7.690 | 4.288 | 4.341 |
| Staff expenses | -5.152 | -5.656 | -6.381 | -7.184 | -8.489 | -10.654 | -8.829 | -9.690 | -7.385 | -7.332 | -7.490 | -9.058 | -9.098 | -8.955 |
| EBITDA | 1.632 | 2.203 | 2.642 | 932 | 539 | 1.267 | 1.494 | -681 | 331 | -1.239 | 3.112 | 940 | 2.000 | 1.026 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.632 | 2.203 | 2.642 | 932 | 539 | 1.267 | 1.494 | -681 | 331 | -1.239 | 3.112 | 940 | 2.000 | 1.026 |
| Net financials | -194 | -224 | -288 | -462 | -349 | -366 | -200 | -139 | -322 | -376 | -305 | -875 | -726 | -576 |
| Profit before tax | 1.438 | 1.979 | 2.353 | 470 | 189 | 901 | 1.293 | -820 | -191 | -2.087 | 2.024 | 65 | 1.275 | 450 |
| Tax | 360 | 437 | 584 | 103 | 41 | 198 | 284 | -179 | -42 | -461 | 444 | -4 | 281 | 121 |
| Net profit | 1.079 | 1.542 | 1.770 | 367 | 149 | 704 | 1.009 | -641 | -149 | -1.625 | 1.581 | 69 | 994 | 328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.335 | 23.221 | 30.611 | 36.113 | 36.004 | 36.470 | 35.189 | 39.316 | 45.204 | 46.444 | 54.337 | 48.520 | 41.936 | 36.210 |
| Equity | 3.392 | 4.935 | 6.704 | 7.071 | 7.219 | 8.313 | 9.322 | 8.681 | 8.899 | 7.273 | 8.854 | 8.923 | 9.917 | 10.245 |
| Long-term debt | 3.116 | 11.180 | 12.622 | 16.594 | 16.942 | 15.365 | 13.381 | 17.558 | 17.811 | 18.210 | 26.520 | 18.203 | 15.091 | 12.723 |
| Short-term debt | 5.235 | 5.580 | 9.830 | 10.868 | 10.165 | 10.671 | 10.263 | 10.693 | 17.107 | 19.598 | 17.277 | 19.764 | 15.630 | 12.296 |
| Total debt | 8.351 | 16.760 | 22.452 | 27.462 | 27.107 | 26.036 | 23.644 | 28.251 | 34.918 | 37.808 | 43.797 | 37.967 | 30.722 | 25.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
HB Management | Management | 2024 | — | — |
CB Management | Management | 2020 | — | — |
HB Management | Management | 1997 | — | — |
HA Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S C T Holding ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Hanne Bødker-Petersen | Management | 0 companies |
| Christian Bødker-Petersen | Management | 0 companies |
| Henning Bødker Christiansen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |