| Revenue | DKK 2,8M | -46% |
| EBITDA | DKK 930K | -31% |
| Net profit | DKK 758K | -27% |
| Total assets | DKK 3,4M | +7% |
| Equity | DKK 2,4M | +47% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.508 | 3.147 | 1.010 | 1.361 | 2.054 | 1.107 | 680 | 2.150 | 3.470 | 2.499 | 2.807 | 3.412 | 5.119 | 2.769 |
| Staff expenses | -2.277 | -2.206 | -410 | -537 | -887 | -1.015 | -1.014 | -1.639 | -2.386 | -1.942 | -3.017 | -3.098 | -3.775 | -1.839 |
| EBITDA | 231 | 941 | 533 | 711 | 1.167 | 92 | -334 | 511 | 1.084 | 558 | -210 | 314 | 1.344 | 930 |
| Depreciation & amort. | -223 | -343 | -231 | -322 | -538 | -598 | -222 | -183 | -209 | -60 | -70 | -70 | -67 | -37 |
| EBIT | 8 | 598 | 302 | 389 | 629 | -506 | -556 | 328 | 876 | 498 | -280 | 245 | 1.276 | 893 |
| Net financials | -162 | -125 | -96 | -76 | -126 | -28 | -41 | -46 | -14 | 6 | 41 | 29 | 76 | 80 |
| Profit before tax | -154 | 473 | 206 | 313 | 502 | -534 | -597 | 282 | 862 | 504 | -239 | 274 | 1.352 | 973 |
| Tax | -150 | 66 | 126 | 65 | 158 | -119 | -62 | 17 | 190 | 111 | -51 | 63 | 308 | 216 |
| Net profit | -5 | 407 | 80 | 248 | 344 | -414 | -535 | 265 | 672 | 393 | -189 | 211 | 1.044 | 758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.278 | 2.339 | 1.812 | 2.951 | 3.140 | 1.766 | 970 | 1.386 | 2.368 | 1.914 | 1.567 | 1.884 | 3.211 | 3.448 |
| Equity | 116 | 523 | 604 | 687 | 1.031 | 617 | 81 | 346 | 1.018 | 561 | 372 | 584 | 1.628 | 2.386 |
| Long-term debt | 486 | 320 | 484 | 896 | 704 | 358 | 0 | 0 | 0 | 633 | 189 | 120 | 368 | 231 |
| Short-term debt | 1.676 | 1.495 | 725 | 1.368 | 1.354 | 791 | 888 | 1.039 | 1.290 | 700 | 993 | 1.152 | 1.200 | 831 |
| Total debt | 2.162 | 1.815 | 1.209 | 2.264 | 2.058 | 1.150 | 888 | 1.039 | 1.290 | 1.333 | 1.182 | 1.272 | 1.568 | 1.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2026 | — | — |
NE Management | Management | 2020 | — | — |
OB Founder | Founder | 2007 | — | — |
JM Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sifo Holding ApS | Company | 100.0% | 100.0% | 2025 |
Høst Fælles Holding ApS | Company | 100.0% | 100.0% | 2023 |
OBP ApS | Company | 100.0% | 100.0% | 2020 |
ØSTJYDSK HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ejdrup Rewitz | Management | 0 companies |
| Niels Ejdrup Rewitz | Management | 0 companies |
| Ole Bjørn Pedersen | Founder | 0 companies |
| Jens Muxoll | Founder | 0 companies |