| Revenue | DKK 804K | +19% |
| EBITDA | DKK 804K | +19% |
| Net profit | DKK -128K | +43% |
| Total assets | DKK 17,4M | -2% |
| Equity | DKK 687K | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.140 | 1.377 | 1.380 | 1.160 | 1.418 | 492 | 644 | 721 | 288 | 432 | 722 | 676 | 804 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.809 | 1.377 | 1.176 | 1.160 | 1.418 | 492 | 644 | 721 | 288 | 432 | 722 | 676 | 804 |
| Depreciation & amort. | -0 | -0 | -0 | -189 | -189 | -189 | -190 | -191 | -203 | -212 | -236 | -236 | -236 |
| EBIT | 3.809 | 1.377 | 1.176 | 971 | 1.229 | 303 | 455 | 530 | 85 | 220 | 487 | 440 | 568 |
| Net financials | -676 | -275 | -279 | -504 | -347 | -330 | -364 | -348 | -376 | -387 | -426 | -713 | -717 |
| Profit before tax | 3.133 | 1.101 | 897 | 468 | 882 | -27 | 91 | 182 | -291 | -166 | 60 | -273 | -150 |
| Tax | 783 | 275 | 224 | 58 | 204 | 4 | 30 | 48 | -54 | -25 | 24 | -49 | -22 |
| Net profit | 2.349 | 826 | 672 | 409 | 678 | -31 | 61 | 134 | -237 | -141 | 37 | -224 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.545 | 20.394 | 19.000 | 18.158 | 18.029 | 17.801 | 17.573 | 17.358 | 18.216 | 18.059 | 17.762 | 17.682 | 17.383 |
| Equity | 2.540 | 3.366 | 1.672 | 539 | 1.216 | 1.186 | 1.247 | 1.381 | 1.143 | 1.002 | 1.039 | 815 | 687 |
| Long-term debt | 14.000 | 14.000 | 14.000 | 0 | 12.973 | 12.491 | 11.975 | 11.459 | 11.969 | 11.267 | 10.909 | 10.841 | 10.351 |
| Short-term debt | 4.548 | 2.506 | 2.739 | 3.869 | 3.469 | 3.802 | 4.012 | 4.163 | 4.726 | 5.391 | 5.413 | 5.608 | 5.911 |
| Total debt | 18.548 | 16.506 | 16.739 | 17.619 | 16.441 | 16.293 | 15.987 | 15.622 | 16.695 | 16.658 | 16.322 | 16.449 | 16.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2007 | — | — |
MB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCAFFCO HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Balslev | Management | 0 companies |
| Mads Bekhøj Jensen | Management | 0 companies |
| Tobias Bekhøj Halvorsen | Board of Directors | 0 companies |
| Emil Laurits Bekhøj Halvorsen | Board of Directors | 0 companies |
| Tina Halvorsen | Chairman | 0 companies |
| Johnny Mæhlisen | Chairman | 0 companies |
| Louise Balslev Plaetner | Board of Directors | 0 companies |