| Revenue | DKK 4,6M | +37% |
| EBITDA | DKK 2,7M | +64% |
| Net profit | DKK 2M | +61% |
| Total assets | DKK 12,4M | +0% |
| Equity | DKK 7M | +12% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.431 | 2.529 | 5.355 | 5.196 | 7.195 | 5.966 | 6.617 | 4.013 | 4.003 | 4.980 | 5.806 | 5.488 | 3.369 | 4.601 |
| Staff expenses | -1.416 | -1.455 | -1.480 | -1.747 | -1.747 | -1.792 | -1.936 | -1.964 | -1.843 | -1.795 | -2.921 | -1.784 | -1.734 | -1.922 |
| EBITDA | 2.015 | 1.074 | 3.875 | 3.150 | 5.447 | 4.175 | 4.681 | 2.049 | 2.160 | 3.185 | 2.885 | 3.704 | 1.636 | 2.679 |
| Depreciation & amort. | -0 | -0 | 19 | 54 | -0 | -0 | -0 | -112 | -336 | -336 | -224 | -0 | -0 | -0 |
| EBIT | 2.015 | 1.074 | 3.856 | 3.096 | 5.447 | 4.175 | 4.681 | 1.937 | 1.824 | 2.849 | 2.661 | 3.704 | 1.636 | 2.679 |
| Net financials | 16 | -10 | -166 | -154 | -158 | -118 | -162 | -179 | -138 | -130 | 481 | 2.205 | -39 | -67 |
| Profit before tax | 2.030 | 1.064 | 3.690 | 2.943 | 5.289 | 4.057 | 4.519 | 1.758 | 1.686 | 2.718 | 3.142 | 5.909 | 1.597 | 2.612 |
| Tax | 515 | 271 | 908 | 698 | 1.155 | 895 | 1.001 | 402 | 373 | 601 | 571 | 776 | 335 | 584 |
| Net profit | 1.515 | 793 | 2.782 | 2.245 | 4.135 | 3.162 | 3.518 | 1.356 | 1.313 | 2.117 | 2.571 | 5.134 | 1.262 | 2.029 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.399 | 8.846 | 16.378 | 12.215 | 12.208 | 14.707 | 14.626 | 12.956 | 12.110 | 11.469 | 20.745 | 14.659 | 12.326 | 12.378 |
| Equity | 7.543 | 6.821 | 7.895 | 7.233 | 9.131 | 8.162 | 8.518 | 6.356 | 6.315 | 7.117 | 7.571 | 10.134 | 6.262 | 7.029 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230 | 252 | 461 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.849 | 2.019 | 8.432 | 4.971 | 3.060 | 6.527 | 6.091 | 6.347 | 5.543 | 3.891 | 13.174 | 4.525 | 6.064 | 5.346 |
| Total debt | 1.849 | 2.019 | 8.432 | 4.971 | 3.060 | 6.527 | 6.091 | 6.576 | 5.795 | 4.352 | 13.174 | 4.525 | 6.064 | 5.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
PM Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YNWA HOLDING HORNSLET ApS | Company | 50.0% | 50.0% | 2008 |
JUPE CAPITAL & HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Peter Michael Peterslund | Management | 0 companies |
| Kirsten Winther | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Jørgen Winge | Chairman | 0 companies |
| June Pilgaard Peterslund | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Ole Aavang | Board of Directors | 0 companies |
| Jacob Fogh Winther | Chairman | 0 companies |