| Revenue | DKK 33,1M | +22% |
| EBITDA | DKK 13M | +102% |
| Net profit | DKK 7,4M | +353% |
| Total assets | DKK 88,1M | +9% |
| Equity | DKK 34,1M | +19% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.421 | 3.024 | 3.637 | 12.934 | 16.222 | 18.128 | 19.818 | 22.642 | 21.784 | 24.804 | 32.357 | 34.638 | 27.046 | 33.126 |
| Staff expenses | -0 | -0 | -0 | -8.714 | -10.835 | -11.420 | -13.448 | -15.866 | -14.588 | -15.812 | -17.617 | -19.709 | -20.494 | -20.000 |
| EBITDA | 2.857 | 2.386 | 2.414 | 4.220 | 5.387 | 6.622 | 6.370 | 6.776 | 7.196 | 8.991 | 14.740 | 14.502 | 6.417 | 12.990 |
| Depreciation & amort. | -0 | -0 | -0 | 1.016 | 1.813 | -2.001 | -2.225 | -3.050 | -3.534 | -4.155 | -4.005 | -4.063 | -2.694 | -2.036 |
| EBIT | 2.857 | 2.386 | 2.414 | 3.204 | 3.574 | 4.621 | 4.144 | 3.726 | 3.662 | 4.836 | 10.735 | 10.438 | 3.723 | 10.954 |
| Net financials | -103 | 3.638 | -243 | -439 | -469 | -418 | -193 | -260 | -161 | -629 | -595 | -1.535 | -1.586 | -1.487 |
| Profit before tax | 2.755 | 6.024 | 2.171 | 2.765 | 3.105 | 4.203 | 3.952 | 3.466 | 3.500 | 4.207 | 10.140 | 8.903 | 2.137 | 9.467 |
| Tax | 681 | 531 | 519 | 634 | 681 | 914 | 877 | 773 | 777 | 930 | 2.241 | 1.966 | 512 | 2.103 |
| Net profit | 2.073 | 5.492 | 1.652 | 2.131 | 2.424 | 3.289 | 3.074 | 2.693 | 2.723 | 3.277 | 7.899 | 6.938 | 1.625 | 7.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.433 | 32.318 | 38.514 | 65.033 | 56.675 | 43.152 | 64.556 | 42.073 | 72.967 | 41.892 | 95.538 | 89.227 | 80.631 | 88.058 |
| Equity | -524 | 4.469 | 6.121 | 8.052 | 10.226 | 13.015 | 15.590 | 15.783 | 18.006 | 16.782 | 24.682 | 27.120 | 28.744 | 34.108 |
| Long-term debt | 0 | 0 | 0 | 9.506 | 8.875 | 0 | 0 | 1.700 | 1.144 | 3.025 | 2.700 | 24.384 | 13.183 | 225 |
| Short-term debt | 20.032 | 27.604 | 32.027 | 46.846 | 36.663 | 29.423 | 48.083 | 23.882 | 53.097 | 21.650 | 68.000 | 37.724 | 38.703 | 53.725 |
| Total debt | 20.032 | 27.604 | 32.027 | 56.352 | 45.538 | 29.423 | 48.083 | 25.582 | 54.241 | 24.675 | 70.700 | 62.107 | 51.887 | 53.950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2003 | — | — |
IM Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. Ø. HOLDING IKAST ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sonny Brian Østergaard | Management | 0 companies |
| Ib Michael Østergaard | Management | 0 companies |