| Revenue | DKK 10M | +13% |
| EBITDA | DKK 1,9M | +18% |
| Net profit | DKK 1,2M | +27% |
| Total assets | DKK 7,5M | +4% |
| Equity | DKK 4,8M | +18% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.222 | 2.411 | 3.354 | — | 4.012 | 4.189 | 3.762 | 4.323 | 4.757 | 7.471 | 7.953 | 8.105 | 8.872 | 9.996 |
| Staff expenses | -2.547 | -1.929 | -2.277 | -3.280 | -3.569 | -3.466 | -3.444 | -3.810 | -3.912 | -5.875 | -6.834 | -7.050 | -7.243 | -8.076 |
| EBITDA | -325 | 482 | 1.077 | 640 | 443 | 722 | 318 | 513 | 845 | 1.596 | 1.118 | 1.055 | 1.630 | 1.920 |
| Depreciation & amort. | 238 | 225 | -210 | -286 | -289 | -259 | -262 | -210 | -103 | -265 | -308 | -309 | -304 | -318 |
| EBIT | -563 | 257 | 867 | 354 | 153 | 463 | 56 | 303 | 742 | 1.331 | 811 | 747 | 1.326 | 1.602 |
| Net financials | -104 | -156 | -129 | -108 | -62 | -62 | -55 | -40 | -27 | -58 | -74 | -93 | -90 | -58 |
| Profit before tax | -667 | 101 | 738 | 246 | 92 | 401 | 1 | 262 | 715 | 1.273 | 737 | 654 | 1.236 | 1.544 |
| Tax | -155 | 31 | 190 | 65 | 24 | 90 | -3 | 59 | 143 | 243 | 130 | 121 | 258 | 297 |
| Net profit | -512 | 70 | 548 | 182 | 67 | 311 | 4 | 204 | 571 | 1.030 | 607 | 533 | 978 | 1.247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.927 | 2.871 | 3.716 | 3.301 | 3.418 | 4.048 | 4.048 | 3.808 | 4.787 | 6.566 | 7.250 | 7.172 | 7.249 | 7.532 |
| Equity | 416 | 486 | 1.034 | 1.216 | 1.283 | 1.594 | 1.598 | 1.802 | 2.374 | 3.154 | 3.131 | 3.403 | 4.101 | 4.823 |
| Long-term debt | 289 | 128 | 178 | 196 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.221 | 2.257 | 2.504 | 1.889 | 2.080 | 2.446 | 2.444 | 1.985 | 2.369 | 3.302 | 4.057 | 3.692 | 3.074 | 2.660 |
| Total debt | 2.511 | 2.384 | 2.682 | 2.085 | 2.134 | 2.446 | 2.444 | 1.985 | 2.369 | 3.302 | 4.057 | 3.692 | 3.074 | 2.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
LB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CS GRENAA HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
KLOSTER KAPITAL HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Lars Bo Kloster | Management | 0 companies |