| Revenue | DKK -26K | +31% |
| EBITDA | DKK -26K | -31% |
| Net profit | DKK 8,6M | -16% |
| Total assets | DKK 111,2M | +0% |
| Equity | DKK 78,6M | +6% |
| Employees | — | — |
| Item | 1999 | 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 | -7 | -9 | -10 | -19 | -45 | -12 | -20 | -18 | -25 | -20 | -20 | -26 |
| 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 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -7 | -8 | -7 | -9 | -10 | -19 | -45 | -12 | -20 | -18 | -25 | -20 | -20 | -26 |
| 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 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -7 | -8 | -7 | -9 | -10 | -19 | -45 | -12 | -20 | -18 | -25 | -20 | -20 | -26 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.084 | 3.523 | 6.652 | 8.262 | 6.127 | 9.136 | 7.837 | 5.235 | 9.522 | 13.249 | 18.432 | 13.181 | 10.340 | 8.596 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.077 | 3.515 | 6.645 | 8.253 | 6.117 | 9.118 | 7.793 | 5.223 | 9.501 | 13.230 | 18.407 | 13.162 | 10.319 | 8.570 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 143 | 129 | 122 | 64 | 58 | 21 | 30 | 4 | 7 | -15 | 24 | 69 | 66 | -64 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.933 | 3.386 | 6.523 | 8.189 | 6.059 | 9.097 | 7.763 | 5.219 | 9.494 | 13.245 | 18.383 | 13.093 | 10.253 | 8.634 |
| Item | 1999 | 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 | 26.382 | 29.723 | 34.284 | 39.193 | 46.894 | 53.533 | 51.233 | 54.894 | 62.677 | 74.627 | 91.255 | 103.731 | 111.127 | 111.217 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 25.796 | 29.182 | 33.705 | 36.894 | 42.953 | 52.050 | 44.813 | 34.032 | 40.027 | 49.772 | 63.155 | 68.748 | 74.001 | 78.635 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 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 | 436 | 541 | 579 | 2.299 | 3.941 | 1.482 | 6.420 | 20.862 | 22.650 | 24.856 | 28.100 | 34.984 | 37.126 | 32.582 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 586 | 541 | 579 | 2.299 | 3.941 | 1.482 | 6.420 | 20.862 | 22.650 | 24.856 | 28.100 | 34.984 | 37.126 | 32.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
JS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSK 2019 ApS | Company | 33.3% | 33.3% | 2020 |
Benfre Holding ApS | Company | 33.3% | 33.3% | 2020 |
SJK Holding ApS | Company | 10.0% | 10.0% | 2019 |
SJK HOLDING ApS | Company | 66.7% | 66.7% | 2005 |
HMSK HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jørgen Sehested-Kjærgaard | Management | 0 companies |
| Martin Sehested | Board of Directors | 0 companies |
| Henrik Sehested-Kjærgaard | Board of Directors | 0 companies |