| Revenue | DKK 10,6M | -25% |
| EBITDA | DKK 836K | -63% |
| Net profit | DKK 828K | -59% |
| Total assets | DKK 40,8M | -27% |
| Equity | DKK 11,6M | +3% |
| Employees | 22 | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 2.018 | 5.782 | 6.548 | 9.121 | 11.734 | 11.151 | 12.350 | 11.581 | 10.284 | 12.968 | 10.900 | 12.357 | 14.056 | 10.596 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.682 | -5.339 | -9.308 | -9.515 | -11.101 | -12.243 | -11.925 | -10.835 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | -5.639 | -676 | 99 | -60 | 1.983 | 85 | 1.648 | 1.400 | 1.246 | 3.340 | 147 | 1.802 | 2.286 | 836 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -225 | -241 | -207 | -274 | -347 | -452 | -670 | -733 | -673 | -676 | -500 | -303 | -215 | -0 |
| EBIT | — | — | — | — | — | — | — | -5.864 | -917 | -109 | -335 | 1.636 | -367 | 978 | 666 | 573 | 2.664 | -353 | 1.499 | 2.071 | 836 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.678 | -971 | -309 | 246 | 231 | 815 | 49 | 124 | 744 | 1.787 | 1.080 | 1.274 | 116 | -45 |
| Profit before tax | — | — | — | — | — | — | — | -3.186 | -1.862 | -417 | -88 | 1.867 | 448 | 1.027 | 790 | 1.317 | 4.451 | 727 | 2.773 | 2.187 | 791 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.538 | -0 | -281 | -215 | 288 | -177 | 71 | -4 | -46 | 499 | -133 | 169 | 184 | -37 |
| Net profit | — | — | — | — | — | — | — | -1.648 | -1.809 | -136 | 127 | 1.579 | 625 | 956 | 794 | 1.363 | 3.952 | 860 | 2.603 | 2.003 | 828 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.839 | 29.731 | 32.425 | 37.693 | 37.426 | 43.664 | 38.225 | 47.990 | 37.936 | 35.666 | 42.017 | 53.938 | 55.973 | 40.836 |
| Equity | — | — | — | — | — | — | — | 1.856 | 46 | -90 | 37 | 1.616 | 2.240 | 3.197 | 2.990 | 3.854 | 7.306 | 7.665 | 9.769 | 11.271 | 11.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 8 | 0 | 0 | 51 | 0 | 427 | 435 | 451 | 465 | 482 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.983 | 29.684 | 32.515 | 37.630 | 35.800 | 41.424 | 35.029 | 44.949 | 34.082 | 27.879 | 33.916 | 43.718 | 44.237 | 28.755 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.983 | 29.684 | 32.515 | 37.656 | 35.808 | 41.424 | 35.029 | 45.000 | 34.082 | 28.305 | 34.352 | 44.169 | 44.701 | 29.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2017 | — | — |
VR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HD HOLDING STRUER ApS | Company | 66.7% | 66.7% | 2016 |
NIKOLAISEN HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
HJM HOLDING STRUER ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kristian Hoffmann | Management | 0 companies |
| Vivi Raunsbæk Dahl | Management | 0 companies |
| Niels Jørgen Dahl | Board of Directors | 0 companies |
| Carl Erik Larsen | Board of Directors | 0 companies |
| Thomas Nikolaisen | Board of Directors | 0 companies |
| Hans Jørgen Madsen | Board of Directors | 0 companies |
| Henrik Dahl | Chairman | 0 companies |