| Revenue | DKK 37,9M | -9% |
| EBITDA | DKK 7M | -24% |
| Net profit | DKK -1,8M | -173% |
| Total assets | DKK 95M | -15% |
| Equity | DKK 28,3M | -6% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.144 | 11.803 | 12.331 | 17.940 | 12.364 | 18.154 | 18.332 | 11.622 | 20.660 | 30.005 | 46.039 | 41.520 | 37.850 |
| Staff expenses | -8.642 | -8.787 | -8.017 | -8.430 | -7.479 | -11.326 | -10.502 | -11.415 | -12.333 | -13.318 | -26.815 | -32.265 | -30.812 |
| EBITDA | 502 | 3.016 | 4.314 | 9.510 | 4.886 | 6.828 | 7.829 | 207 | 8.327 | 16.687 | 19.224 | 9.255 | 7.038 |
| Depreciation & amort. | -1.309 | -1.726 | -1.676 | -1.275 | -1.347 | -264 | -297 | -514 | -655 | -559 | -1.715 | -4.577 | -5.157 |
| EBIT | -808 | 1.290 | 2.638 | 8.235 | 3.538 | 6.564 | 7.533 | -307 | 7.672 | 16.128 | 17.509 | 4.678 | 1.881 |
| Net financials | 2.258 | -1.614 | -1.385 | 1.478 | 2.942 | 3.407 | 2.686 | 784 | -859 | -432 | 1.378 | -1.422 | -4.251 |
| Profit before tax | 1.451 | -324 | 1.253 | 9.713 | 6.481 | 9.971 | 10.218 | 477 | 6.813 | 15.695 | 18.887 | 3.256 | -2.370 |
| Tax | -255 | -158 | 886 | 2.238 | 3.332 | 2.052 | 1.497 | 107 | 1.573 | 3.590 | 4.175 | 722 | -524 |
| Net profit | 1.706 | -166 | 367 | 7.475 | 3.149 | 7.919 | 8.721 | 369 | 5.240 | 12.105 | 14.711 | 2.533 | -1.846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.927 | 36.364 | 36.424 | 50.114 | 46.639 | 47.784 | 54.187 | 49.266 | 56.439 | 52.605 | 117.021 | 111.542 | 95.032 |
| Equity | 5.777 | 5.937 | 6.120 | 13.487 | 11.612 | 19.334 | 28.055 | 40.867 | 39.107 | 26.213 | 28.924 | 30.156 | 28.311 |
| Long-term debt | 0 | 7.219 | 7.143 | 7.143 | 14.106 | 12.434 | 13.059 | 0 | 831 | 843 | 8.123 | 9.215 | 10.291 |
| Short-term debt | 27.289 | 22.505 | 22.600 | 29.193 | 20.877 | 15.830 | 12.910 | 8.129 | 16.279 | 25.197 | 78.069 | 70.491 | 55.274 |
| Total debt | 27.289 | 29.724 | 29.743 | 36.336 | 34.983 | 28.264 | 25.970 | 8.129 | 17.109 | 26.040 | 86.192 | 79.706 | 65.565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2009 | — | — |
AN Management | Management | 2016 | — | — |
HB Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2016 | |
ICE BLASTING HOLDING ApS | Company | 66.7% | 66.7% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Nielsen | Management | 0 companies |
| Arvid Nielsen | Management | 0 companies |
| Hans Büttner | Management | 0 companies |
| Eugene Lambert Cooke III | Chairman | 0 companies |
| Anders Steenstrup | Board of Directors | 0 companies |
| Peer Mørk | Chairman | 0 companies |
| Scott Peter Gatje | Board of Directors | 0 companies |
| Per Krenk | Board of Directors | 0 companies |
| Scott Wright Mac Meekin | Board of Directors | 0 companies |
| Ole Madsen | Board of Directors | 0 companies |
| Peter Erlangsen | Chairman | 0 companies |
| Jan Lodewijk Maria Frans G. Vansant | Board of Directors | 0 companies |
| Mie Büttner | Board of Directors | 0 companies |
| Jesper Bruun Jørgensen Ørnskov | Board of Directors | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |