| Revenue | DKK 9,2M | -10% |
| EBITDA | DKK 1,3M | +11% |
| Net profit | DKK 501K | +88% |
| Total assets | DKK 19,4M | -19% |
| Equity | DKK 10,3M | +5% |
| Employees | 45 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.434 | -11.938 | 6.309 | — | 9.112 | 8.590 | 14.226 | 14.349 | 15.695 | 12.966 | 13.973 | 10.164 | 9.165 |
| Staff expenses | -10.359 | -10.526 | -8.916 | -3.373 | -6.679 | -6.434 | -11.295 | -11.474 | -10.924 | -10.235 | -10.716 | -9.018 | -7.897 |
| EBITDA | 75 | 714 | -2.607 | 1.604 | 2.433 | 2.156 | 2.931 | 2.875 | 4.771 | 2.731 | 3.257 | 1.146 | 1.268 |
| Depreciation & amort. | -910 | -772 | 610 | 750 | -684 | -1.128 | -1.765 | -1.554 | -1.573 | -1.339 | -1.567 | -879 | -704 |
| EBIT | -835 | -58 | -3.217 | 854 | 1.749 | 1.028 | 1.166 | 1.321 | 3.198 | 1.392 | 1.690 | 267 | 564 |
| Net financials | -193 | -415 | -216 | -179 | -214 | -56 | -284 | 120 | -102 | -150 | -95 | 66 | 72 |
| Profit before tax | -1.028 | -473 | -3.433 | 675 | 1.535 | 972 | 882 | 1.441 | 3.096 | 1.242 | 1.595 | 333 | 636 |
| Tax | -190 | -169 | -799 | 203 | 342 | 216 | 212 | 328 | 682 | 277 | 341 | 66 | 135 |
| Net profit | -838 | -303 | -2.633 | 472 | 1.193 | 756 | 670 | 1.113 | 2.414 | 965 | 1.254 | 267 | 501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.599 | 7.545 | 4.320 | 7.590 | 9.350 | 19.697 | 29.166 | 22.217 | 24.482 | 25.801 | 25.290 | 24.001 | 19.353 |
| Equity | 985 | 1.288 | -1.345 | 1.127 | 2.320 | 3.076 | 3.746 | 4.859 | 7.273 | 8.238 | 9.493 | 9.760 | 10.261 |
| Long-term debt | 937 | -821 | 1.075 | 1.338 | 980 | 1.929 | 2.153 | 2.078 | 2.937 | 2.568 | 641 | 0 | 0 |
| Short-term debt | 4.091 | -4.935 | 4.590 | 5.125 | 6.050 | 14.692 | 23.267 | 15.231 | 14.074 | 14.320 | 14.515 | 13.629 | 8.402 |
| Total debt | 5.028 | -5.756 | 5.665 | 6.463 | 7.030 | 16.621 | 25.420 | 17.309 | 17.011 | 16.888 | 15.156 | 13.629 | 8.402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Management | Management | 2004 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
NB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BACH SALICATH DANMARK A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Iwan Jensen | Management | 0 companies |
| Leif Sigsgaard Jensen | Chief Executive Officer | 0 companies |
| Niels Bach | Management | 0 companies |
| Bo Tornøe Nørholm | Chairman | 0 companies |
| Inge Marie Sigsgaard Jensen | Board of Directors | 0 companies |
| Anette Munkgaard | Chairman | 0 companies |
| Ellen Thøgersen Bach | Board of Directors | 0 companies |
| Steen Sigsgaard Jensen | Board of Directors | 0 companies |