| Revenue | DKK 4,6M | +54% |
| EBITDA | DKK 880K | +481% |
| Net profit | DKK 502K | +462% |
| Total assets | DKK 5,9M | -8% |
| Equity | DKK 2,2M | +30% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.085 | 2.240 | 2.495 | 2.686 | 3.166 | 3.691 | 2.747 | 2.707 | 3.140 | 2.301 | 4.193 | 3.023 | 4.644 |
| Staff expenses | -1.654 | -1.815 | -2.110 | -2.244 | -2.170 | -2.257 | -2.309 | -2.346 | -2.296 | -1.953 | -2.322 | -2.871 | -3.764 |
| EBITDA | 431 | 425 | 385 | 377 | 996 | 1.434 | 438 | 361 | 843 | 348 | 1.871 | 152 | 880 |
| Depreciation & amort. | -35 | -43 | -48 | -71 | -62 | -68 | -32 | -0 | -0 | -0 | -38 | -57 | -65 |
| EBIT | 395 | 382 | 337 | 305 | 934 | 1.366 | 406 | 361 | 843 | 348 | 1.833 | 95 | 815 |
| Net financials | -69 | -96 | -93 | -62 | -53 | -39 | -50 | -49 | 27 | 9 | 68 | -82 | -160 |
| Profit before tax | 326 | 286 | 244 | 243 | 881 | 1.327 | 356 | 312 | 871 | 358 | 1.901 | 13 | 655 |
| Tax | 83 | 77 | 60 | 60 | 197 | 294 | 83 | 77 | 194 | 82 | 422 | -76 | 153 |
| Net profit | 243 | 209 | 184 | 184 | 684 | 1.033 | 273 | 236 | 677 | 276 | 1.479 | 89 | 502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.773 | 3.146 | 2.996 | 3.125 | 3.899 | 3.959 | 4.242 | 5.759 | 6.281 | 5.219 | 5.098 | 6.429 | 5.925 |
| Equity | 125 | 663 | 847 | 1.012 | 1.677 | 2.642 | 1.814 | 2.023 | 2.700 | 2.276 | 3.480 | 1.679 | 2.181 |
| Long-term debt | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180 |
| Short-term debt | 1.916 | 2.484 | 2.141 | 2.113 | 2.222 | 1.318 | 2.403 | 3.736 | 3.582 | 2.943 | 1.617 | 4.726 | 3.497 |
| Total debt | 1.936 | 2.484 | 2.141 | 2.113 | 2.222 | 1.318 | 2.403 | 3.736 | 3.582 | 2.943 | 1.617 | 4.726 | 3.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM | Audit | 2003 | — | — |
BA Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oppendieck Holding ApS | Company | 33.3% | 33.3% | 2024 |
M.H. Andersen Holding ApS | Company | 33.3% | 33.3% | 2024 |
BDSL HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
SAFE-RENT ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Grethe Melgaard Clausen | Audit | 0 companies |
| Bo Andersen | Management | 0 companies |
| Dorthe Marianne Oppendieck Andersen | Board of Directors | 0 companies |
| Casper Remmer Jeppesen | Board of Directors | 0 companies |
| Mikkel Højer Andersen | Board of Directors | 0 companies |
| Carsten Michelsen | Board of Directors | 0 companies |
| Lasse Oppendieck Andersen | Board of Directors | 0 companies |