| Revenue | DKK 8,3M | +2% |
| EBITDA | DKK 3,6M | -21% |
| Net profit | DKK 2,2M | -25% |
| Total assets | DKK 15,9M | +29% |
| Equity | DKK 5,6M | +15% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.128 | -1.696 | 3.102 | 3.923 | 4.464 | 4.342 | 4.994 | 6.303 | 6.830 | 5.430 | 7.911 | 6.974 | 8.155 | 8.298 |
| Staff expenses | -942 | -1.043 | -1.764 | -2.684 | -2.282 | -3.954 | -3.763 | -4.117 | -4.334 | -4.067 | -3.892 | -4.170 | -3.553 | -4.653 |
| EBITDA | 185 | -460 | 1.339 | 1.239 | 2.183 | 368 | 1.180 | 2.186 | 2.437 | 1.363 | 3.912 | 2.803 | 4.603 | 3.638 |
| Depreciation & amort. | 123 | -96 | -70 | -235 | -274 | -144 | -99 | -120 | -253 | -263 | -292 | -320 | -371 | -319 |
| EBIT | 62 | -556 | 1.269 | 1.004 | 1.908 | 224 | 1.081 | 2.066 | 2.184 | 1.099 | 3.620 | 2.483 | 4.232 | 3.319 |
| Net financials | -43 | -41 | -192 | -133 | -138 | -156 | -165 | -160 | -273 | -287 | -120 | -271 | -403 | -442 |
| Profit before tax | 19 | -256 | 1.076 | 870 | 1.771 | 68 | 915 | 1.906 | 1.911 | 812 | 3.500 | 2.212 | 3.830 | 2.877 |
| Tax | 7 | 130 | 274 | 205 | 383 | 29 | 204 | 419 | 412 | 179 | 773 | 491 | 847 | 634 |
| Net profit | 11 | -387 | 803 | 665 | 1.388 | 39 | 711 | 1.487 | 1.499 | 633 | 2.727 | 1.721 | 2.983 | 2.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.827 | 1.922 | 5.085 | 6.097 | 7.018 | 6.925 | 7.940 | 9.364 | 9.375 | 12.067 | 8.841 | 8.215 | 12.305 | 15.852 |
| Equity | 719 | 1.058 | 1.760 | 2.425 | 3.713 | 3.652 | 4.204 | 2.990 | 3.090 | 544 | 2.853 | 1.874 | 4.857 | 5.600 |
| Long-term debt | 65 | -30 | 2.040 | 2.003 | 2.312 | 1.925 | 1.883 | 2.202 | 0 | 2.391 | 0 | 1.539 | 3.289 | 5.448 |
| Short-term debt | 1.031 | -827 | 1.258 | 1.636 | 956 | 1.283 | 1.758 | 4.009 | 6.131 | 9.056 | 5.936 | 4.774 | 4.155 | 4.781 |
| Total debt | 1.096 | -857 | 3.299 | 3.639 | 3.269 | 3.208 | 3.642 | 6.211 | 6.131 | 11.447 | 5.936 | 6.313 | 7.444 | 10.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lindemann Invest Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Bornemann Lindemann | Management | 0 companies |