| Revenue | DKK 3,2M | +0% |
| EBITDA | DKK 3,3M | +3% |
| Net profit | DKK 1,7M | +2% |
| Total assets | DKK 80,1M | +0% |
| Equity | DKK 26,1M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 2.445 | -60 | -208 | -271 | 728 | 2.876 | 2.311 | 2.651 | 2.744 | 2.858 | 3.144 | 3.153 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -277 | -223 | -221 | -222 | -0 | -0 | -0 | -0 |
| EBITDA | -188 | -179 | -194 | 2.178 | -60 | -208 | -271 | 9.958 | 2.654 | 5.090 | 3.529 | 2.844 | 2.808 | 3.194 | 3.303 |
| Depreciation & amort. | -0 | 1.410 | 3.715 | 5.532 | -0 | -0 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -188 | -1.589 | -3.909 | -3.353 | -60 | -208 | -271 | 9.937 | 2.654 | 5.090 | 3.529 | 2.844 | 2.808 | 3.194 | 3.303 |
| Net financials | 0 | 0 | 0 | 0 | 8.765 | -1 | 2 | -665 | -3.171 | -727 | -725 | 704 | -978 | -1.005 | -1.066 |
| Profit before tax | -188 | -1.589 | -3.909 | -3.353 | 8.705 | -209 | -269 | 9.272 | -518 | 4.363 | 2.804 | 3.548 | 1.831 | 2.189 | 2.237 |
| Tax | -0 | -0 | -742 | -0 | -0 | -0 | -0 | -449 | -114 | 960 | 617 | 780 | 403 | 482 | 492 |
| Net profit | -188 | -1.589 | -3.167 | -3.353 | 8.705 | -209 | -269 | 9.720 | -404 | 3.403 | 2.187 | 2.767 | 1.428 | 1.707 | 1.745 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.228 | 27.226 | 25.744 | 20.400 | 20.715 | 25.987 | 59.848 | 78.528 | 75.493 | 78.900 | 79.404 | 80.039 | 79.592 | 79.773 | 80.075 |
| Equity | -760 | -2.349 | -5.516 | -8.869 | 12.285 | 12.077 | 11.807 | 21.528 | 21.124 | 24.527 | 20.964 | 23.731 | 24.299 | 25.186 | 26.091 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.598 | 52.149 | 51.537 | 1.406 | 52.534 | 51.838 | 51.129 | 50.408 |
| Short-term debt | 27.988 | 29.574 | 31.260 | 29.269 | 8.430 | 13.910 | 48.041 | 18.402 | 2.220 | 2.427 | 56.384 | 2.962 | 2.661 | 2.664 | 2.760 |
| Total debt | 27.988 | 29.574 | 31.260 | 29.269 | 8.430 | 13.910 | 48.041 | 57.000 | 54.369 | 53.964 | 57.790 | 55.496 | 54.499 | 53.793 | 53.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2008 | — | — |
TS Management | Management | 2022 | — | — |
JW Management | Management | 2007 | — | — |
BB Management | Management | 2015 | — | — |
BL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Drosbjerg Holding A/S | Company | 100.0% | 100.0% | 2022 |
SAB Projektpartner ApS | Company | 100.0% | 100.0% | 2015 |
RYDAHL FINANS ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Frost Larsen | Management | 0 companies |
| Torben Simonsen | Management | 0 companies |
| Jette Wegener Larsen | Management | 0 companies |
| Benny Bach Pedersen | Management | 0 companies |
| Bo Lynge Rydahl | Management | 0 companies |
| Birgit Michelle Lind Olesen | Board of Directors | 0 companies |
| Michael Nygaard Appel | Chairman | 0 companies |