| Revenue | DKK 5,7M | -72% |
| EBITDA | DKK -4,1M | -875% |
| Net profit | DKK -3,4M | -3826% |
| Total assets | DKK 16,2M | -4% |
| Equity | DKK 7,7M | -31% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9.146 | 10.389 | 11.282 | 5.947 | 5.835 | 7.739 | 11.016 | 10.377 | 15.633 | 15.179 | 29.082 | 20.265 | 5.660 |
| Staff expenses | -6.376 | -7.189 | -7.870 | -8.475 | -5.661 | -8.950 | -9.809 | -11.120 | -11.860 | -12.860 | -19.757 | -19.734 | -9.776 |
| EBITDA | -1.035 | 971 | 1.036 | -2.528 | 174 | -1.211 | 1.207 | -743 | 3.772 | 2.318 | 9.325 | 531 | -4.117 |
| Depreciation & amort. | -46 | -33 | -21 | -21 | -121 | -263 | -429 | -560 | -475 | -470 | -322 | -303 | -900 |
| EBIT | -1.081 | 938 | 1.015 | -2.549 | 54 | -1.474 | 777 | -1.303 | 3.297 | 1.849 | 9.003 | 228 | -5.016 |
| Net financials | -1 | -7 | -1 | -1 | -40 | -136 | -134 | -199 | 368 | 257 | -624 | -323 | 420 |
| Profit before tax | -1.080 | 931 | 1.014 | -2.550 | 13 | -1.610 | 643 | -1.502 | 3.665 | 2.105 | 8.379 | -95 | -4.596 |
| Tax | -274 | 244 | 271 | -548 | 26 | -337 | 160 | -297 | 819 | 327 | 1.776 | -7 | -1.148 |
| Net profit | -807 | 687 | 742 | -2.003 | -13 | -1.273 | 484 | -1.205 | 2.847 | 1.778 | 6.603 | -88 | -3.448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.934 | 6.578 | 6.850 | 5.067 | 6.159 | 5.324 | 6.368 | 8.468 | 8.711 | 13.930 | 23.378 | 16.805 | 16.172 |
| Equity | 1.613 | 2.851 | 3.287 | 1.284 | 1.271 | 748 | 1.231 | 26 | 2.873 | 4.651 | 11.254 | 11.166 | 7.718 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375 | 359 | 0 | 0 | 0 |
| Short-term debt | -4.321 | 3.728 | 3.563 | 3.783 | 4.888 | 4.576 | 5.137 | 8.442 | 5.464 | 8.827 | 12.089 | 5.611 | 8.454 |
| Total debt | -4.321 | 3.728 | 3.563 | 3.783 | 4.888 | 4.576 | 5.137 | 8.442 | 5.839 | 9.186 | 12.089 | 5.611 | 8.454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JG Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 1. december 2021 ApS | Company | 100.0% | 100.0% | 2021 |
Niels Koggersbøl 2016 Holding ApS | Company | 25.0% | 25.0% | 2017 |
BOLVIG ApS | Company | 20.0% | 20.0% | 2017 |
NIELS KOGGERSBØL HOLDING ApS | Company | 5.0% | 5.0% | 2008 |
THELARSENFAMILY HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Peter Hjorth-Bolvig | Chief Executive Officer | 0 companies |
| Jacob Gliemann Larsen | Management | 0 companies |
| Karsten Find | Board of Directors | 0 companies |
| Niels Erik Folmann | Board of Directors | 0 companies |
| Jon Steingrim Johnsen | Board of Directors | 0 companies |
| Niels Reiff Koggersbøl | Chairman | 0 companies |
| Jesper Zacho Jacobsen | Board of Directors | 0 companies |
| Lars Smith | Chairman | 0 companies |
| Bonni Kamla Kryger | Board of Directors | 0 companies |