| Revenue | DKK 12,9M | -12% |
| EBITDA | DKK 3,4M | -37% |
| Net profit | DKK 142K | -80% |
| Total assets | DKK 21M | -28% |
| Equity | DKK 7,7M | -19% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.609 | 8.610 | 7.186 | 6.895 | 8.658 | 10.697 | 10.550 | 12.432 | 12.811 | 13.698 | 12.874 | 14.630 | 12.877 |
| Staff expenses | -4.396 | -4.343 | -3.444 | -3.215 | -3.215 | -4.495 | -4.772 | -5.058 | -4.688 | -4.678 | -5.042 | -5.394 | -4.815 |
| EBITDA | 4.213 | 1.687 | 1.826 | 3.680 | 4.305 | 5.833 | 5.548 | 6.752 | 8.039 | 8.774 | 7.832 | 5.467 | 3.430 |
| Depreciation & amort. | 2.167 | -0 | -0 | -2.199 | -2.875 | -3.162 | -4.228 | -4.334 | -4.471 | -4.990 | -5.247 | -3.913 | -2.613 |
| EBIT | 2.046 | 1.687 | 1.826 | 1.481 | 1.429 | 2.671 | 1.320 | 2.418 | 3.568 | 3.784 | 2.584 | 1.554 | 817 |
| Net financials | -132 | -835 | -726 | -193 | -336 | -391 | -527 | -477 | -250 | -416 | -815 | -671 | -606 |
| Profit before tax | 1.914 | 851 | 1.101 | 1.287 | 1.093 | 2.280 | 832 | 1.941 | 3.318 | 3.367 | 1.770 | 884 | 211 |
| Tax | 631 | -404 | 147 | 383 | 249 | 428 | 220 | 387 | 705 | 499 | 476 | 182 | 69 |
| Net profit | 1.284 | 1.256 | 954 | 905 | 844 | 1.852 | 612 | 1.554 | 2.613 | 2.868 | 1.294 | 701 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.501 | 15.204 | 16.305 | 17.693 | 22.474 | 25.439 | 31.918 | 29.749 | 37.103 | 41.995 | 40.161 | 28.978 | 20.960 |
| Equity | 3.474 | 3.135 | 4.338 | 4.743 | 5.337 | 6.931 | 7.043 | 7.906 | 9.220 | 11.738 | 10.032 | 9.533 | 7.675 |
| Long-term debt | 10.665 | 9.642 | 7.570 | 0 | 11.068 | 11.125 | 15.438 | 14.431 | 19.239 | 19.897 | 19.743 | 10.943 | 7.355 |
| Short-term debt | 2.095 | 1.686 | 3.227 | 2.942 | 4.432 | 5.439 | 7.336 | 5.092 | 5.804 | 7.912 | 7.930 | 5.814 | 4.053 |
| Total debt | 12.760 | 11.329 | 11.967 | 12.950 | 15.500 | 16.565 | 22.774 | 19.523 | 25.043 | 27.809 | 27.673 | 16.756 | 11.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2003 | — | — |
TN Management | Management | 2016 | — | — |
TR Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUNE LUND HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
TORBEN NØRGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Fly | Management | 0 companies |
| Torben Nørgaard | Management | 0 companies |
| Tom Rudolf Rejndrup | Audit | 0 companies |
| Jens Peder Fly Poulsen | Chairman | 0 companies |
| Rune Lund | Chairman | 0 companies |