| Revenue | DKK 4M | +7% |
| EBITDA | DKK 4,8M | +27% |
| Net profit | DKK 2,9M | +10% |
| Total assets | DKK 75,9M | +3% |
| Equity | DKK 45,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.541 | 5.652 | 5.765 | 4.360 | 3.566 | 3.037 | 3.498 | 3.546 | 3.539 | 3.542 | 3.704 | 3.951 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.015 | 5.089 | -2.154 | 3.386 | 3.389 | 10.820 | 3.788 | 4.536 | 3.661 | 3.862 | 3.795 | 4.814 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.015 | 5.089 | -2.154 | 3.386 | 3.389 | 10.820 | 3.788 | 4.536 | 3.661 | 3.862 | 3.795 | 4.814 |
| Net financials | -1.243 | -587 | -1.249 | -516 | -634 | -559 | -381 | -360 | -339 | -337 | -372 | -584 |
| Profit before tax | 3.772 | 4.502 | -3.403 | 2.871 | 2.755 | 10.261 | 3.407 | 4.176 | 3.322 | 3.525 | 3.423 | 4.230 |
| Tax | 775 | 62 | -592 | 570 | 605 | 2.376 | 750 | 701 | 731 | 779 | 754 | 1.300 |
| Net profit | 2.997 | 4.440 | -2.811 | 2.301 | 2.150 | 7.885 | 2.657 | 3.475 | 2.592 | 2.746 | 2.669 | 2.930 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.590 | 55.113 | 47.416 | 48.589 | 56.044 | 63.532 | 64.176 | 67.083 | 69.127 | 70.441 | 73.815 | 75.907 |
| Equity | 18.948 | 22.388 | 17.577 | 19.878 | 22.028 | 27.913 | 30.308 | 33.131 | 36.068 | 39.279 | 42.960 | 45.628 |
| Long-term debt | 23.027 | 20.698 | 19.181 | 17.034 | 25.131 | 22.806 | 21.507 | 20.231 | 19.978 | 17.806 | 16.695 | 15.722 |
| Short-term debt | 4.280 | 4.200 | 4.140 | 4.877 | 1.758 | 3.311 | 2.411 | 3.425 | 2.413 | 2.316 | 2.930 | 2.757 |
| Total debt | 27.307 | 24.898 | 23.320 | 21.911 | 26.889 | 26.117 | 23.918 | 23.656 | 22.390 | 20.122 | 19.625 | 18.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Founder | Founder | 1999 | — | — |
P | Audit | 1999 | — | — |
NK Founder | Founder | 1999 | — | — |
TK Management | Management | 1999 | — | — |
JB Founder | Founder | 1999 | — | — |
AT Founder | Founder | 1999 | — | — |
RS Founder | Founder | 1999 | — | — |
EH Founder | Founder | 1999 | — | — |
JE Founder | Founder | 1999 | — | — |
SH Founder | Founder | 1999 | — | — |
JA Founder | Founder | 1999 | — | — |
JS Management | Management | 2017 | — | — |
GC Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 10.0% | 10.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
Roden Holdings ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 33.3% | 33.3% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 10.0% | 10.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 10.0% | 10.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| BEITO JOINVEST AS | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Niels Kjeldsen Eltorp | Founder | 0 companies |
| Trond Kristian Bjerke | Management | 0 companies |
| Jan Birger Carlsen | Founder | 0 companies |
| Anders Traheim | Founder | 0 companies |
| Rolf Sværen | Founder | 0 companies |
| EDLIH HOLDING AS | Founder | 0 companies |
| Jan Emil Carlsen | Founder | 0 companies |
| Sissel Hertzberg | Founder | 0 companies |
| JÅLE AS | Founder | 0 companies |
| John Stuart Ross | Management | 0 companies |
| Geirr Carlsen | Management | 0 companies |
| Lars Marius Eide | Board of Directors | 0 companies |
| Scott Micael Smith | Board of Directors | 0 companies |
| Anders Traheim | Chairman | 0 companies |
| Douglas Garth Ross | Board of Directors | 0 companies |
| Rolf Sværen | Board of Directors | 0 companies |
| Leif Edgar Johansen | Board of Directors | 0 companies |
| Jørgen Fredriksen | Board of Directors | 0 companies |