| Revenue | DKK 11,8M | +6% |
| EBITDA | DKK 5M | +20% |
| Net profit | DKK 2,6M | +63% |
| Total assets | DKK 37,5M | +0% |
| Equity | DKK 10,6M | +28% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.271 | 14.437 | 15.607 | 13.466 | 7.306 | 11.483 | 6.761 | 10.794 | 7.857 | 7.080 | 8.674 | 10.382 | 11.075 | 11.755 |
| Staff expenses | -13.444 | -11.268 | -10.900 | -11.277 | -10.479 | -8.589 | -8.895 | -8.631 | -7.665 | -7.787 | -7.236 | -6.583 | -6.868 | -6.707 |
| EBITDA | 2.828 | 3.144 | 4.706 | 2.189 | -3.172 | 2.894 | -2.134 | 2.163 | 193 | -707 | 1.438 | 3.800 | 4.207 | 5.048 |
| Depreciation & amort. | -1.699 | -1.629 | -1.521 | -1.220 | -1.076 | -862 | -1.783 | -1.463 | -849 | -413 | -555 | -1.239 | -1.270 | -1.155 |
| EBIT | 1.128 | 1.514 | 3.186 | 969 | -4.248 | 2.031 | -3.917 | 700 | -656 | -1.120 | 883 | 2.560 | 2.937 | 3.893 |
| Net financials | -1.660 | -615 | -347 | 195 | -91 | -1.428 | -896 | -660 | -494 | -286 | -582 | -1.130 | -1.085 | -671 |
| Profit before tax | -532 | 899 | 2.839 | 1.164 | -4.339 | 603 | -4.813 | 40 | -1.151 | -1.407 | 301 | 1.430 | 1.852 | 3.222 |
| Tax | 23 | 107 | 565 | 74 | -1.107 | 226 | -1.027 | -33 | -260 | -425 | -80 | 212 | 281 | 664 |
| Net profit | -555 | 792 | 2.274 | 1.091 | -3.232 | 377 | -3.787 | 74 | -891 | -981 | 380 | 1.218 | 1.571 | 2.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.396 | 45.038 | 45.728 | 45.039 | 42.390 | 37.201 | 39.151 | 38.416 | 34.765 | 38.136 | 42.093 | 43.281 | 37.418 | 37.456 |
| Equity | 7.727 | 8.472 | 11.033 | 12.156 | 8.647 | 8.679 | 4.885 | 4.902 | 3.933 | 5.220 | 5.601 | 6.819 | 8.267 | 10.568 |
| Long-term debt | 3.141 | 3.141 | 2.918 | 2.087 | 2.145 | 2.068 | 3.442 | 2.353 | 3.135 | 9.118 | 6.408 | 5.860 | 4.505 | 1.516 |
| Short-term debt | 32.958 | 32.039 | 31.041 | 30.277 | 31.459 | 26.353 | 30.720 | 31.018 | 27.592 | 23.685 | 29.576 | 29.742 | 24.347 | 24.785 |
| Total debt | 36.099 | 35.180 | 33.958 | 32.364 | 33.604 | 28.420 | 34.162 | 33.371 | 30.726 | 32.803 | 35.984 | 35.602 | 28.852 | 26.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Deputy | Deputy | 1999 | — | — |
TD Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
FJ Deputy | Deputy | 2005 | — | — |
IH Deputy | Deputy | 1999 | — | — |
HH Management | Management | 1998 | — | — |
SS Deputy | Deputy | 1999 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2026 | — | — | |
UF | Board of Directors | 1998 | — | — |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2026 | |
BUKH A/S | Company | 5.0% | 0.0% | 2026 |
SLC HOLDING A/S | Company | 66.7% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Meiner Christensen | Deputy | 0 companies |
| Torben Damberg | Chief Executive Officer | 0 companies |
| Finn Jensen Otte | Deputy | 0 companies |
| Ib Hybschmann | Deputy | 0 companies |
| Hans Heinrich Callesen | Management | 0 companies |
| Sven Schelde Jacobsen | Deputy | 0 companies |
| Thorkil Kim Hansen | Chief Executive Officer | 0 companies |
| Niels Kenneth Larsen | Board of Directors | 0 companies |
| Kenny Bach Lassen | Board of Directors | 0 companies |
| Roland Hintersteiner | Board of Directors | 0 companies |
| Alfred Arthur Karlsen | Board of Directors | 0 companies |
| Halfdan Bjorholm Jacobsen | Board of Directors | 0 companies |
| Tommy Poulsen | Board of Directors | 0 companies |
| Christoph Cerar | Deputy Chairman | 0 companies |
| Andy Nørregaard Andersen | Board of Directors | 0 companies |
| Lene Christiansen | Chairman | 0 companies |
| Søren Birger Christiansen | Board of Directors | 0 companies |
| Henning Christian Jørgensen | Board of Directors | 0 companies |
| Uffe Engel | Board of Directors | 0 companies |
| Finn Buus Nielsen | Deputy Chairman | 0 companies |
| Julian Cassutti | Chairman | 0 companies |
| Uwe From | Board of Directors | 0 companies |
| Annette Nyborg | Board of Directors | 0 companies |
| Jørn Rasmussen | Board of Directors | 0 companies |