| Revenue | DKK 2,3M | -4% |
| EBITDA | DKK 243K | -57% |
| Net profit | DKK 86K | -73% |
| Total assets | DKK 9,8M | -21% |
| Equity | DKK 5M | -4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.727 | 2.242 | 3.227 | — | 3.223 | 2.640 | 3.021 | 2.227 | 2.058 | 4.000 | 4.756 | 2.341 | 2.252 |
| Staff expenses | -1.606 | -1.715 | -1.632 | -1.687 | -1.934 | -1.717 | -1.843 | -1.612 | -1.602 | -1.620 | -2.015 | -1.779 | -2.008 |
| EBITDA | 1.121 | 528 | 1.595 | 2.399 | 1.148 | 851 | 1.036 | 615 | 456 | 2.380 | 2.721 | 562 | 243 |
| Depreciation & amort. | -321 | -339 | -52 | -66 | -143 | -135 | -74 | -98 | -92 | -86 | -61 | -48 | -30 |
| EBIT | 800 | 189 | 1.543 | 2.332 | 1.006 | 716 | 963 | 517 | 364 | 2.294 | 2.660 | 513 | 213 |
| Net financials | -62 | -41 | -58 | -81 | -69 | -39 | 8 | 26 | 81 | 95 | -74 | -108 | -107 |
| Profit before tax | 739 | 148 | 1.485 | 2.251 | 936 | 677 | 971 | 543 | 445 | 2.389 | 2.586 | 406 | 107 |
| Tax | 192 | 45 | 304 | 535 | 207 | 152 | 171 | 126 | 95 | 528 | 539 | 93 | 21 |
| Net profit | 547 | 103 | 1.181 | 1.716 | 730 | 525 | 800 | 417 | 350 | 1.861 | 2.047 | 313 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.333 | 7.460 | 8.507 | 10.171 | 13.982 | 11.935 | 12.914 | 15.293 | 14.954 | 18.829 | 9.503 | 12.460 | 9.816 |
| Equity | 5.389 | 4.234 | 5.415 | 7.131 | 7.861 | 9.129 | 9.929 | 10.346 | 10.696 | 12.556 | 6.102 | 5.216 | 5.001 |
| Long-term debt | 964 | 927 | 887 | 853 | 813 | 774 | 736 | 744 | 737 | 617 | 0 | 0 | 0 |
| Short-term debt | 800 | 2.195 | 2.205 | 2.187 | 5.308 | 1.715 | 1.916 | 3.858 | 3.184 | 5.290 | 3.246 | 7.111 | 4.716 |
| Total debt | 1.764 | 3.121 | 3.092 | 3.040 | 6.121 | 2.489 | 2.652 | 4.602 | 3.921 | 5.907 | 3.246 | 7.111 | 4.716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANNY SKINBJERG HOLDING ApS | Company | 90.0% | 90.0% | 2023 |
Lars Kirketerp Holding ApS | Company | 10.0% | 10.0% | 2023 |
Henrik Østergaard Holding 2021 ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Skinbjerg | Management | 0 companies |
| Inger Lise Lilla Øllgaard Skinbjerg | Board of Directors | 0 companies |
| Jens Skinbjerg | Chairman | 0 companies |
| Karina Marianne Andersen Skinbjerg | Board of Directors | 0 companies |