| Revenue | DKK 11,2M | +24% |
| EBITDA | DKK -2,6M | -1012% |
| Net profit | DKK -2,5M | +15% |
| Total assets | DKK 9,2M | +147% |
| Equity | DKK -2,9M | -296% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.215 | 4.846 | 4.958 | 4.802 | 4.566 | 6.247 | 5.751 | 5.668 | 8.796 | 8.897 | 9.024 | 11.192 |
| Staff expenses | -2.325 | -3.900 | -4.123 | -4.110 | -4.442 | -5.563 | -5.251 | -4.606 | -6.130 | -6.530 | -9.257 | -13.249 |
| EBITDA | 1.890 | 946 | 835 | 692 | 124 | 683 | 500 | 1.062 | 2.665 | 2.367 | -233 | -2.593 |
| Depreciation & amort. | 791 | -775 | -749 | -66 | -10 | -14 | -19 | -27 | -108 | -297 | -3.402 | -7 |
| EBIT | 1.099 | 171 | 86 | 626 | 114 | 670 | 481 | 1.035 | 2.558 | 2.071 | -3.635 | -2.600 |
| Net financials | -292 | -143 | -115 | -540 | 47 | -18 | 107 | -239 | -346 | -175 | -76 | -329 |
| Profit before tax | 807 | 28 | -29 | 86 | 161 | 652 | 588 | 796 | 2.212 | 1.896 | -3.711 | -2.928 |
| Tax | 207 | 20 | 17 | 41 | 12 | 128 | 91 | 220 | 461 | 442 | -808 | -450 |
| Net profit | 599 | 8 | -47 | 45 | 149 | 524 | 497 | 576 | 1.750 | 1.453 | -2.903 | -2.478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.651 | 2.603 | 2.839 | 3.060 | 3.029 | 2.362 | 3.271 | 5.190 | 8.282 | 10.170 | 3.720 | 9.186 |
| Equity | -591 | -583 | -630 | -585 | -436 | 87 | 584 | 1.160 | 2.910 | 4.363 | 1.460 | -2.865 |
| Long-term debt | 729 | 729 | 729 | 729 | 729 | 655 | 655 | 780 | 581 | 1.145 | 0 | 0 |
| Short-term debt | 3.513 | 2.457 | 2.740 | 2.916 | 2.736 | 1.620 | 2.032 | 3.169 | 4.399 | 3.977 | 2.260 | 12.051 |
| Total debt | 4.242 | 3.186 | 3.469 | 3.645 | 3.465 | 2.275 | 2.687 | 3.949 | 4.980 | 5.122 | 2.260 | 12.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2023 | — | — |
BA Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2005 | — | — | |
BM | Board of Directors | 2007 | — | — |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 0.0% | 2006 | |
Tin Twin ApS | Company | 50.0% | 50.0% | 2007 |
INNOMENT ApS | Company | 10.0% | 10.0% | 2017 |
LSP RESOLVE ApS | Company | 10.0% | 10.0% | 2007 |
| Individual | 0.0% | 0.0% | 2006 | |
S.H.J. HOLDING ApS | Company | 10.0% | 10.0% | 2007 |
| Individual | 10.0% | 10.0% | 2007 | |
SCHNEIDER ELECTRIC DANMARK A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Hother Jensen | Management | 0 companies |
| Bent Aksel Jørgensen | Management | 0 companies |
| Michael Viskum | Board of Directors | 0 companies |
| Bjarne Gertz Pedersen | Chairman | 0 companies |
| Ben Mahy | Board of Directors | 0 companies |
| Hanne Linding Jørgensen | Board of Directors | 0 companies |
| Ali Haj Fraj | Board of Directors | 0 companies |
| Lars Steen Pedersen | Board of Directors | 0 companies |
| Jan Paaske Kaihøj | Chairman | 0 companies |
| Delphine Rivat | Board of Directors | 0 companies |