| Revenue | DKK 2,6M | +8% |
| EBITDA | DKK 847K | +28% |
| Net profit | DKK 535K | +77% |
| Total assets | DKK 5M | +0% |
| Equity | DKK 1,9M | +14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.897 | 1.597 | 1.660 | 1.803 | 1.978 | 2.064 | 1.962 | 2.145 | 2.016 | 2.342 | 2.343 | 2.372 | 2.558 |
| Staff expenses | -1.526 | -1.269 | -1.266 | -1.401 | -1.401 | -1.683 | -1.444 | -1.615 | -1.581 | -1.649 | -1.785 | -1.712 | -1.711 |
| EBITDA | 372 | 328 | 393 | 402 | 576 | 381 | 518 | 530 | 435 | 713 | 558 | 660 | 847 |
| Depreciation & amort. | -113 | -142 | -181 | -153 | -119 | -94 | -62 | -96 | -112 | 10 | -168 | -163 | -92 |
| EBIT | 259 | 186 | 213 | 249 | 458 | 286 | 456 | 434 | 323 | 703 | 390 | 497 | 755 |
| Net financials | -201 | -159 | -155 | -194 | -181 | -146 | -84 | -67 | -35 | -36 | -52 | -109 | -67 |
| Profit before tax | 58 | 26 | 58 | 55 | 277 | 140 | 372 | 367 | 288 | 667 | 338 | 388 | 688 |
| Tax | 15 | 7 | 14 | 13 | 62 | 31 | 82 | 81 | 65 | 147 | 75 | 86 | 153 |
| Net profit | 43 | 19 | 44 | 41 | 215 | 109 | 290 | 286 | 224 | 519 | 263 | 302 | 535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.143 | 6.230 | 6.757 | 6.197 | 6.303 | 4.727 | 5.326 | 4.391 | 4.042 | 5.371 | 6.294 | 5.024 | 5.029 |
| Equity | 1.123 | 1.043 | 986 | 1.028 | 1.143 | 1.051 | 1.341 | 1.427 | 1.450 | 1.770 | 1.532 | 1.635 | 1.870 |
| Long-term debt | 2.613 | 46 | 46 | 46 | 46 | 46 | 0 | 47 | 128 | 118 | 120 | 124 | 81 |
| Short-term debt | 5.009 | 5.171 | 5.770 | 5.169 | 5.160 | 3.676 | 3.985 | 2.917 | 2.463 | 3.468 | 4.613 | 3.253 | 3.075 |
| Total debt | 5.009 | 5.171 | 5.770 | 5.169 | 5.160 | 3.676 | 3.985 | 2.964 | 2.592 | 3.586 | 4.733 | 3.378 | 3.156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — | |
LS Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHELDE HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |
| Laurids Schelde-Jensen | Management | 0 companies |
| Mette Schelde-Jørgensen | Board of Directors | 0 companies |
| Rasmus Sørensen | Board of Directors | 0 companies |
| Ulla Schelde-Jensen | Board of Directors | 0 companies |