| Revenue | DKK 11,1M | +115% |
| EBITDA | DKK 2,5M | +28% |
| Net profit | DKK 1,4M | +78% |
| Total assets | DKK 8,7M | -62% |
| Equity | DKK 6,4M | +27% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.416 | 4.291 | 4.191 | 4.574 | 4.625 | 4.336 | 4.773 | 4.376 | 3.759 | 4.243 | 5.189 | 11.133 |
| Staff expenses | -2.602 | -2.571 | -2.417 | -2.422 | -2.799 | -2.738 | -2.977 | -3.020 | -2.316 | -2.654 | -3.222 | -8.623 |
| EBITDA | 1.770 | 1.672 | 1.727 | 2.151 | 1.826 | 1.598 | 1.796 | 1.356 | 1.443 | 1.590 | 1.967 | 2.510 |
| Depreciation & amort. | 892 | 754 | 755 | 740 | 758 | -754 | -682 | -638 | -674 | -682 | -690 | -0 |
| EBIT | 878 | 918 | 973 | 1.412 | 1.068 | 844 | 1.114 | 718 | 769 | 907 | 1.276 | 2.510 |
| Net financials | -802 | -786 | -832 | -798 | -775 | -723 | -449 | -439 | -458 | -385 | -293 | -763 |
| Profit before tax | 76 | 132 | 140 | 614 | 293 | 121 | 665 | 279 | 311 | 523 | 983 | 1.747 |
| Tax | 23 | -27 | 25 | 95 | 64 | 18 | 147 | 62 | 71 | 114 | 214 | 378 |
| Net profit | 53 | 159 | 116 | 519 | 228 | 103 | 518 | 217 | 241 | 409 | 769 | 1.369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.209 | 25.486 | 24.676 | 24.172 | 23.700 | 22.951 | 22.347 | 22.294 | 21.424 | 20.989 | 22.535 | 8.671 |
| Equity | 2.377 | 2.842 | 2.492 | 3.024 | 3.106 | 3.284 | 3.772 | 3.575 | 3.733 | 4.256 | 5.024 | 6.393 |
| Long-term debt | 18.104 | 18.711 | 17.933 | 17.066 | 16.314 | 13.743 | 12.829 | 11.901 | 10.824 | 9.952 | 10.344 | 0 |
| Short-term debt | 4.981 | 3.109 | 3.503 | 3.250 | 3.367 | 4.932 | 4.620 | 5.607 | 5.555 | 5.384 | 5.555 | 2.278 |
| Total debt | 23.084 | 21.820 | 21.436 | 20.315 | 19.681 | 18.675 | 17.450 | 17.508 | 16.378 | 15.336 | 15.898 | 2.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2017 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JT Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIL HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Sorte Æg ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flavio Serra | Management | 0 companies |
| Signe Bolette Larsen | Chief Executive Officer | 0 companies |
| Jacob Thorup Larsen | Unofficial title | 0 companies |