| Revenue | DKK 3,4M | -12% |
| EBITDA | DKK 688K | -43% |
| Net profit | DKK 339K | -56% |
| Total assets | DKK 5,6M | +12% |
| Equity | DKK 3,6M | +10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.339 | 2.757 | 2.419 | — | 2.131 | 2.746 | 2.447 | 2.580 | 2.389 | 2.372 | 2.549 | 3.858 | 3.394 |
| Staff expenses | -1.974 | -1.992 | -2.356 | -0 | -2.073 | -1.953 | -2.283 | -2.224 | -1.868 | -1.841 | -1.815 | -2.649 | -2.706 |
| EBITDA | 365 | 766 | 194 | 0 | 58 | 793 | 117 | 356 | 507 | 531 | 511 | 1.209 | 688 |
| Depreciation & amort. | -45 | -91 | -101 | -0 | -18 | -33 | -41 | -115 | -113 | -107 | -94 | -194 | -223 |
| EBIT | 320 | 675 | 93 | 0 | 40 | 760 | 75 | 241 | 395 | 424 | 417 | 1.015 | 465 |
| Net financials | -99 | -83 | -72 | 0 | -70 | -50 | -19 | -55 | -57 | 7 | -3 | -22 | -30 |
| Profit before tax | 221 | 592 | 21 | 0 | -30 | 710 | 56 | 187 | 337 | 432 | 414 | 993 | 435 |
| Tax | 40 | 135 | 7 | -0 | -7 | 156 | 12 | 44 | 74 | 59 | 91 | 219 | 96 |
| Net profit | 181 | 457 | 13 | 0 | -23 | 554 | 44 | 143 | 263 | 373 | 322 | 774 | 339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.775 | 3.869 | 4.090 | 0 | 3.835 | 4.300 | 4.238 | 4.644 | 4.675 | 4.574 | 3.885 | 4.960 | 5.570 |
| Equity | 1.679 | 1.737 | 1.550 | 0 | 1.598 | 2.152 | 1.896 | 2.038 | 2.301 | 2.674 | 2.997 | 3.270 | 3.609 |
| Long-term debt | 890 | 816 | 725 | 0 | 532 | 429 | 381 | 341 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.204 | 1.314 | 1.815 | 0 | 1.705 | 1.719 | 1.962 | 2.242 | 2.330 | 1.869 | 880 | 1.657 | 1.932 |
| Total debt | 2.094 | 2.130 | 2.540 | 0 | 2.237 | 2.148 | 2.343 | 2.583 | 2.330 | 1.869 | 880 | 1.657 | 1.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SB HOLDING AF 2011 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Boysen | Management | 0 companies |
| Jesper Boysen | Board of Directors | 0 companies |
| Rune Boysen Løn | Board of Directors | 0 companies |
| Inger Løn | Chairman | 0 companies |