| Revenue | DKK 4,3M | -3% |
| EBITDA | DKK -1,8M | +33% |
| Net profit | DKK -3,6M | +16% |
| Total assets | DKK 163M | -3% |
| Equity | DKK 63,1M | -5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.953 | 4.435 | 5.389 | 5.823 | 5.836 | 2.259 | 3.282 | 3.220 | 2.499 | 3.393 | 4.474 | 4.394 | 4.253 |
| Staff expenses | -713 | -389 | -621 | -677 | -588 | -391 | -633 | -632 | -934 | -729 | -788 | -860 | -874 |
| EBITDA | 1.458 | 9.400 | 9.836 | 3.874 | 17.246 | 4.814 | 2.669 | 2.491 | 14.624 | 17.345 | 3.686 | -2.619 | -1.751 |
| Depreciation & amort. | -79 | -62 | -52 | -57 | -72 | -42 | -102 | -60 | -53 | -31 | -61 | -22 | -22 |
| EBIT | 1.380 | 9.338 | 9.784 | 3.817 | 17.174 | 4.773 | 2.567 | 2.431 | 14.571 | 17.314 | 3.625 | -2.641 | -1.773 |
| Net financials | -1.033 | -762 | -694 | -2.177 | -603 | -535 | -564 | -44 | -89 | -528 | -812 | -2.562 | -2.844 |
| Profit before tax | 317 | 8.543 | 9.089 | 1.640 | 16.571 | 4.238 | 2.004 | 2.387 | 14.482 | 16.786 | 2.813 | -5.203 | -4.617 |
| Tax | 84 | 1.323 | 2.034 | 375 | 3.665 | 950 | 443 | 547 | 3.206 | 3.697 | 628 | -930 | -1.012 |
| Net profit | 233 | 7.220 | 7.055 | 1.265 | 12.906 | 3.288 | 1.560 | 1.840 | 11.277 | 13.089 | 2.185 | -4.274 | -3.605 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81.180 | 99.857 | 108.760 | 102.492 | 121.577 | 124.759 | 133.359 | 134.556 | 161.290 | 180.579 | 176.398 | 167.497 | 163.024 |
| Equity | 17.871 | 25.091 | 32.146 | 25.011 | 37.917 | 41.055 | 42.615 | 44.456 | 55.732 | 68.821 | 71.005 | 66.732 | 63.127 |
| Long-term debt | 48.700 | 59.032 | 58.872 | 56.445 | 57.139 | 63.575 | 68.422 | 67.578 | 70.603 | 74.306 | 74.154 | 73.964 | 73.457 |
| Short-term debt | 9.518 | 9.719 | 9.934 | 12.813 | 14.936 | 7.888 | 10.077 | 10.284 | 19.838 | 19.097 | 12.838 | 9.519 | 10.210 |
| Total debt | 58.218 | 68.751 | 68.806 | 69.257 | 72.075 | 71.462 | 78.499 | 77.862 | 90.440 | 93.403 | 86.992 | 83.483 | 83.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 2021 | — | — |
LB Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BELTOFT Group ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Høygård Ørbæk | Management | 0 companies |
| Lars Beltoft Ørbæk | Management | 0 companies |