| Revenue | DKK 1,6M | -6% |
| EBITDA | DKK 1,5M | +15% |
| Net profit | DKK 319K | +573% |
| Total assets | DKK 10,4M | +0% |
| Equity | DKK 2M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 854 | 1.085 | 1.038 | 1.090 | 1.047 | 375 | 1.028 | 688 | 1.030 | 1.040 | 1.374 | 1.165 | 1.799 | 1.696 | 1.591 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -403 | -62 | -3 | -67 | -69 |
| EBITDA | 854 | 1.085 | 1.038 | 1.090 | 1.047 | 375 | 1.028 | 688 | 1.030 | 1.040 | 800 | 1.103 | 1.796 | 1.320 | 1.521 |
| Depreciation & amort. | 198 | 198 | -198 | -198 | -198 | -66 | -198 | -132 | -198 | -198 | -222 | -352 | -771 | -904 | -845 |
| EBIT | 656 | 886 | 840 | 892 | 849 | 309 | 830 | 555 | 832 | 842 | 577 | 751 | 1.025 | 416 | 676 |
| Net financials | -508 | -277 | -179 | -147 | -114 | -35 | -95 | -39 | -46 | -156 | -88 | -139 | -219 | -326 | -267 |
| Profit before tax | 148 | 610 | 661 | 745 | 735 | 274 | 735 | 517 | 786 | 686 | 490 | 612 | 806 | 90 | 409 |
| Tax | 81 | 152 | 159 | 174 | 166 | 60 | 163 | 114 | 177 | 152 | 108 | 135 | 176 | 43 | 90 |
| Net profit | 67 | 457 | 502 | 571 | 569 | 213 | 572 | 403 | 609 | 534 | 381 | 477 | 630 | 47 | 319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.136 | 8.194 | 8.001 | 7.797 | 7.955 | 8.143 | 7.844 | 7.723 | 10.713 | 7.196 | 8.027 | 8.065 | 10.619 | 10.373 | 10.387 |
| Equity | 1.442 | 1.899 | 2.401 | 2.772 | 3.141 | 3.354 | 3.726 | 3.929 | 4.339 | 1.534 | 1.915 | 2.392 | 1.672 | 1.719 | 2.038 |
| Long-term debt | 3.624 | 3.377 | 3.135 | 2.892 | 2.645 | 2.522 | 2.264 | 2.135 | 1.884 | 1.631 | 1.378 | 1.118 | 2.316 | 1.975 | 1.417 |
| Short-term debt | 4.017 | 2.856 | 2.396 | 2.060 | 2.088 | 2.182 | 1.761 | 1.541 | 4.365 | 3.896 | 4.543 | 4.353 | 6.351 | 6.435 | 6.715 |
| Total debt | 7.642 | 6.233 | 5.531 | 4.953 | 4.733 | 4.704 | 4.025 | 3.676 | 6.249 | 5.527 | 5.921 | 5.471 | 8.667 | 8.410 | 8.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2015 | — | — |
MS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKAK H ApS | Company | 100.0% | 100.0% | 2018 |
ELMN Consult ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skak Jensen | Management | 0 companies |
| Magnus Skak Jensen | Management | 0 companies |
| Jens Nygaard Laursen | Board of Directors | 0 companies |
| Bjarne Hansen | Chairman | 0 companies |
| Simon Skak Jensen | Board of Directors | 0 companies |
| Mads Lindegaard Nielsen | Chairman | 0 companies |
| Søren Christian Dünnweber | Chairman | 0 companies |
| Tommy Puck | Board of Directors | 0 companies |
| Benny Uhlmann | Chairman | 0 companies |
| Gunde Marie Jørgensen | Board of Directors | 0 companies |
| Mads Walter Kloster | Board of Directors | 0 companies |
| Hanne Skak Jensen | Board of Directors | 0 companies |