| Revenue | DKK 392K | +76% |
| EBITDA | DKK 191K | +1405% |
| Net profit | DKK 1,4M | +750% |
| Total assets | DKK 15,2M | -1% |
| Equity | DKK 9,6M | +17% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 242 | 198 | 360 | 222 | 392 |
| Staff expenses | -100 | -143 | -146 | -175 | -200 |
| EBITDA | 90 | 21 | 188 | 13 | 191 |
| Depreciation & amort. | -239 | -1.114 | -351 | -254 | -238 |
| EBIT | -148 | -1.093 | -164 | -241 | -46 |
| Net financials | 124 | 183 | -182 | -89 | -54 |
| Profit before tax | -24 | -909 | -346 | -330 | -100 |
| Tax | -6 | -245 | -102 | -109 | -1.539 |
| Net profit | -19 | -665 | -244 | -221 | 1.438 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17.252 | 16.175 | 15.711 | 15.323 | 15.202 |
| Equity | 9.447 | 8.670 | 8.425 | 8.204 | 9.562 |
| Long-term debt | 5.049 | 5.187 | 5.300 | 5.300 | 5.527 |
| Short-term debt | 710 | 536 | 312 | 257 | 112 |
| Total debt | 5.759 | 5.723 | 5.612 | 5.557 | 5.640 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SJ Founder | Founder | 1999 |
BH Management | Management | 2017 |
| Former (2) | ||
| Audit | 2005 – 2008 | |
P | Audit | 1999 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Former (1) | ||
| Board of Directors | 1999 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Jørgen Lyse Smidstrup | Founder | 0 companies |
| Birgitte Holck Smidstrup | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Søren Løvbjerg Smidstrup | Board of Directors | 0 companies |
| Jytte Thule Smidstrup | Board of Directors | 0 companies |
| Lene Juul Løvbjerg | Board of Directors | 0 companies |