| Revenue | — | — |
| EBITDA | DKK -20K | +5% |
| Net profit | DKK 5,5M | +3% |
| Total assets | DKK 37,4M | -8% |
| Equity | DKK 37,2M | -5% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -54 | -110 | -101 | -302 | -106 | -52 | -35 | -37 | -62 | -58 | -50 | -21 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -54 | -110 | -101 | -302 | -106 | -52 | -35 | -37 | -62 | -58 | -50 | -21 | -20 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.135 | 408 | 4.076 | 4.832 | 2.757 | 2.457 | 4.355 | 4.533 | 5.325 | 8.068 | 9.774 | 5.332 | 5.492 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.081 | 298 | 3.975 | 4.530 | 2.651 | 2.405 | 4.319 | 4.497 | 5.262 | 8.010 | 9.724 | 5.311 | 5.472 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 12 | -28 | -27 | -81 | -71 | -16 | -3 | -13 | -18 | -19 | -22 | 12 | -4 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.069 | 325 | 4.002 | 4.611 | 2.722 | 2.421 | 4.323 | 4.510 | 5.280 | 8.028 | 9.746 | 5.299 | 5.476 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.117 | 31.473 | 34.804 | 39.249 | 41.043 | 37.984 | 40.633 | 42.309 | 45.129 | 52.266 | 46.860 | 40.631 | 37.412 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 31.889 | 31.214 | 34.177 | 37.287 | 37.609 | 37.630 | 39.953 | 41.863 | 44.693 | 50.222 | 43.968 | 39.267 | 37.243 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227 | 259 | 628 | 1.962 | 3.434 | 354 | 680 | 446 | 436 | 2.044 | 2.892 | 1.364 | 169 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227 | 259 | 628 | 1.962 | 3.434 | 354 | 680 | 446 | 436 | 2.044 | 2.892 | 1.364 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 1997 | — | — |
DK Management | Management | 2006 | — | — |
EJ Management | Management | 1998 | — | — |
ST Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danchell Group ApS | Company | 90.0% | 90.0% | 2023 |
KT Feilberg Holding ApS | Company | 10.0% | 10.0% | 2023 |
SD Holding af 1. juli 2015 ApS | Company | 33.3% | 33.3% | 2023 |
SDDD Holding ApS | Company | 100.0% | 100.0% | 2016 |
DD Holding af 1. juli 2015 ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Eduard Danchell | Founder | 0 companies |
| David Konrad Danchell | Management | 0 companies |
| Erla Jona Danchell | Management | 0 companies |
| Stefan Thorstein Danchell | Management | 0 companies |
| Ebbe Drehn | Chairman | 0 companies |
| Erik Schleicher | Board of Directors | 0 companies |
| Jes Erik Thomsen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |