| Revenue | DKK 4,5M | -48% |
| EBITDA | DKK 4M | -52% |
| Net profit | DKK 694K | -82% |
| Total assets | DKK 51,5M | -7% |
| Equity | DKK 29M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.137 | 6.222 | 6.377 | 3.962 | 5.822 | 5.943 | 6.539 | 6.331 | 5.476 | 5.061 | 5.059 | 5.445 | 8.792 | 4.529 |
| Staff expenses | -704 | -757 | -741 | -440 | -553 | -1.373 | -1.203 | -954 | -865 | -546 | -554 | -559 | -566 | -565 |
| EBITDA | 4.433 | 5.465 | 5.636 | 3.508 | 5.269 | 4.570 | 5.306 | 5.377 | 4.611 | 4.515 | 4.505 | 4.887 | 8.227 | 3.964 |
| Depreciation & amort. | 3.335 | -3.059 | -3.141 | -2.595 | -2.706 | -2.700 | -2.659 | -2.650 | -2.645 | -2.645 | -2.624 | -2.602 | -2.349 | -2.348 |
| EBIT | 1.099 | 2.406 | 2.496 | 912 | 2.563 | 1.869 | 2.647 | 2.727 | 1.966 | 1.870 | 1.881 | 2.285 | 5.878 | 1.616 |
| Net financials | -2.333 | -1.832 | -1.933 | -2.265 | -2.247 | -724 | -1.000 | -1.424 | -513 | -379 | 300 | -785 | -770 | -693 |
| Profit before tax | -1.235 | 574 | 563 | -604 | 316 | 1.145 | 1.648 | 1.304 | 1.454 | 1.491 | 2.181 | 1.500 | 5.108 | 923 |
| Tax | -307 | 80 | 2 | 374 | 71 | 255 | 363 | 288 | 321 | 329 | 481 | 331 | 1.172 | 229 |
| Net profit | -928 | 495 | 561 | -979 | 245 | 890 | 1.285 | 1.016 | 1.133 | 1.162 | 1.700 | 1.169 | 3.936 | 694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.458 | 88.510 | 86.351 | 72.219 | 69.885 | 67.213 | 64.465 | 61.676 | 58.883 | 56.328 | 53.974 | 51.399 | 55.098 | 51.454 |
| Equity | 24.443 | 26.884 | 27.445 | 18.590 | 18.835 | 19.725 | 21.010 | 22.026 | 23.159 | 24.321 | 26.021 | 27.215 | 30.984 | 28.977 |
| Long-term debt | 24.962 | 32.740 | 31.401 | 29.728 | 28.793 | 25.038 | 23.676 | 44.729 | 42.106 | 39.456 | 18.485 | 17.653 | 16.575 | 15.314 |
| Short-term debt | 24.561 | 25.665 | 24.281 | 23.471 | 21.757 | 21.694 | 18.660 | 15.879 | 12.943 | 10.223 | 6.931 | 3.655 | 3.771 | 3.179 |
| Total debt | 49.523 | 58.404 | 55.683 | 53.199 | 50.549 | 46.732 | 42.336 | 60.608 | 55.049 | 49.679 | 25.416 | 21.308 | 20.346 | 18.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 2017 | — | — |
BS Management | Management | 2000 | — | — |
SV Founder | Founder | 1999 | — | — |
RK Management | Management | 2026 | — | — |
AM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REKA HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2013 | |
Kristianssæde Skov ApS | Company | 25.0% | 25.0% | 2017 |
TICINO HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
P. EMBORG HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Jeanette Bonde | Management | 0 companies |
| Birger Skov-Hansen | Management | 0 companies |
| Søren Voigt Andersen | Founder | 0 companies |
| René Kampmann | Management | 0 companies |
| Allan Munk | Management | 0 companies |
| Orla Albech | Chairman | 0 companies |
| Preben Emborg | Deputy Chairman | 0 companies |
| Kenneth Boje Sørensen | Board of Directors | 0 companies |
| Jan Lynge Pedersen | Board of Directors | 0 companies |
| Jesper Schmith Kampmann | Board of Directors | 0 companies |
| Simon Ahlfeldt Mortensen | Chairman | 0 companies |
| Flemming Boye | Chairman | 0 companies |
| Jørgen Vintersborg | Board of Directors | 0 companies |
| Jørgen Bo Andersen | Board of Directors | 0 companies |
| Anne Petersen | Board of Directors | 0 companies |
| Henrik Elbrønd Pedersen | Board of Directors | 0 companies |
| Kjeld Villy Hansen | Board of Directors | 0 companies |