| Revenue | DKK 3,8M | +15% |
| EBITDA | DKK 3,8M | +15% |
| Net profit | DKK 303K | +232% |
| Total assets | DKK 41,1M | +1% |
| Equity | DKK 4,4M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.620 | 3.551 | 9.744 | 6.718 | 5.502 | 3.638 | 3.992 | 3.771 | 3.790 | 2.445 | 2.577 | 3.299 | 3.780 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.600 | 3.551 | 3.562 | 6.718 | 5.502 | 3.638 | 3.992 | 3.771 | 3.790 | 2.445 | 2.577 | 3.299 | 3.780 |
| Depreciation & amort. | 2.715 | 1.825 | -1.984 | -4.212 | -3.171 | -3.597 | -3.452 | -3.428 | -3.058 | -2.096 | -2.061 | -2.764 | -2.569 |
| EBIT | 885 | 1.726 | 1.579 | 2.506 | 2.330 | 41 | 540 | 342 | 732 | 349 | 516 | 535 | 1.211 |
| Net financials | -602 | -773 | -1.196 | -1.085 | -1.140 | -787 | -555 | -662 | -339 | -450 | -544 | -827 | -820 |
| Profit before tax | 283 | 953 | 383 | 1.421 | 1.191 | -746 | -15 | -320 | 393 | -102 | -29 | -292 | 391 |
| Tax | -15 | 324 | 110 | 24 | 262 | -164 | -1 | -70 | 93 | -22 | -6 | -63 | 88 |
| Net profit | 298 | 629 | 273 | 1.396 | 929 | -582 | -14 | -250 | 300 | -80 | -23 | -229 | 303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.750 | 23.199 | 29.319 | 36.245 | 37.239 | 38.229 | 38.486 | 38.782 | 38.361 | 30.689 | 33.764 | 40.818 | 41.069 |
| Equity | 3.298 | 3.629 | 3.273 | 4.288 | 4.944 | 4.362 | 4.348 | 4.098 | 4.398 | 4.319 | 4.296 | 4.067 | 4.370 |
| Long-term debt | 1.753 | 5.146 | 7.209 | 0 | 4.392 | 2.098 | 6.738 | 2.958 | 1.050 | 0 | 2.408 | 3.766 | 6.227 |
| Short-term debt | 10.129 | 12.153 | 17.084 | 24.614 | 23.862 | 27.288 | 22.870 | 27.085 | 28.425 | 22.519 | 23.424 | 29.012 | 26.620 |
| Total debt | 11.882 | 17.300 | 24.292 | 31.957 | 28.254 | 29.386 | 29.608 | 30.043 | 29.476 | 22.519 | 25.832 | 32.779 | 32.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2005 | — | — |
MB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCAFFCO HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Balslev | Management | 0 companies |
| Mads Bekhøj Jensen | Management | 0 companies |
| Thomas Færch | Chairman | 0 companies |
| Tina Hasle Balslev | Board of Directors | 0 companies |
| Tobias Bekhøj Halvorsen | Board of Directors | 0 companies |
| Emil Laurits Bekhøj Halvorsen | Board of Directors | 0 companies |
| Tina Halvorsen | Chairman | 0 companies |
| Johnny Mæhlisen | Chairman | 0 companies |
| Louise Balslev Plaetner | Board of Directors | 0 companies |