| Revenue | DKK 4,4M | -4% |
| EBITDA | DKK 724K | +124% |
| Net profit | DKK 309K | +168% |
| Total assets | DKK 7,6M | +4% |
| Equity | DKK 564K | +122% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.396 | 2.657 | 3.141 | 2.935 | 2.694 | 3.037 | 3.433 | 3.125 | 3.718 | 4.222 | 4.450 | 4.276 | 4.623 | 4.439 |
| Staff expenses | -1.720 | -2.012 | -2.121 | -2.128 | -2.214 | -2.183 | -2.699 | -2.450 | -2.647 | -2.972 | -3.679 | -3.787 | -4.300 | -3.714 |
| EBITDA | 675 | 646 | 1.021 | 808 | 480 | 854 | 734 | 674 | 1.071 | 1.250 | 701 | 489 | 323 | 724 |
| Depreciation & amort. | 387 | 385 | 472 | 661 | 255 | -156 | -236 | -140 | -219 | -213 | -111 | -86 | -81 | -61 |
| EBIT | 288 | 261 | 549 | 146 | 225 | 698 | 498 | 534 | 852 | 1.037 | 590 | 403 | 243 | 664 |
| Net financials | -100 | -100 | -136 | -134 | -43 | -47 | -70 | -53 | -108 | -94 | -27 | -2.225 | -701 | -300 |
| Profit before tax | 188 | 160 | 413 | 12 | 182 | 651 | 429 | 481 | 744 | 943 | 564 | -1.822 | -459 | 363 |
| Tax | 96 | 36 | 103 | -28 | 44 | 155 | 96 | 120 | 191 | 227 | 136 | 61 | -3 | 54 |
| Net profit | 92 | 125 | 310 | 39 | 138 | 496 | 332 | 361 | 553 | 717 | 428 | -1.883 | -456 | 309 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.546 | 4.499 | 4.985 | 4.396 | 3.271 | 3.821 | 4.018 | 3.989 | 5.891 | 5.494 | 7.848 | 7.206 | 7.351 | 7.624 |
| Equity | 1.121 | 1.246 | 1.355 | 1.195 | 1.106 | 1.302 | 1.334 | 1.695 | 1.748 | 2.165 | 2.593 | 710 | 254 | 564 |
| Long-term debt | 680 | 555 | 1.088 | 530 | 0 | 0 | 0 | 0 | 174 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.661 | 2.587 | 2.357 | 2.562 | 2.082 | 2.405 | 2.590 | 2.194 | 3.851 | 3.193 | 5.109 | 6.342 | 7.048 | 7.044 |
| Total debt | 2.341 | 3.142 | 3.445 | 3.093 | 2.082 | 2.405 | 2.590 | 2.194 | 4.025 | 3.193 | 5.109 | 6.342 | 7.048 | 7.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Audit | Audit | 2003 | — | — |
JB Management | Management | 2003 | — | — |
OV Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STENGELMOSE HOLDING ApS | Company | 90.0% | 90.0% | 2014 |
GIMA ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jensen | Audit | 0 companies |
| Jan Brian Rasmussen | Management | 0 companies |
| Ole Vittrup Bay Andersen | Management | 0 companies |
| Birger Heine Rasmussen | Chairman | 0 companies |
| Per Lange | Chairman | 0 companies |
| Mogens Juul Jensen | Board of Directors | 0 companies |
| Karl Georg Rasmussen | Board of Directors | 0 companies |
| Jan Dragsgaard Dall | Board of Directors | 0 companies |