| Revenue | DKK 5,1M | -26% |
| EBITDA | DKK 2,5M | -45% |
| Net profit | DKK 1,9M | -56% |
| Total assets | DKK 14,2M | -1% |
| Equity | DKK 10M | -15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 919 | 1.078 | 2.529 | 3.659 | 3.362 | 5.079 | 3.337 | 3.139 | 4.357 | 5.592 | 6.363 | 5.358 | 6.887 | 5.071 |
| Staff expenses | -790 | -874 | -1.601 | -1.950 | -1.388 | -2.052 | -1.748 | -1.947 | -1.579 | -1.907 | -2.351 | -2.428 | -2.304 | -2.542 |
| EBITDA | 129 | 204 | 927 | 1.710 | 1.974 | 3.027 | 1.590 | 1.192 | 2.778 | 3.684 | 4.013 | 2.929 | 4.582 | 2.529 |
| Depreciation & amort. | -0 | -10 | -40 | -40 | -40 | -40 | -30 | -0 | -0 | -21 | -50 | -50 | -50 | -50 |
| EBIT | 129 | 194 | 887 | 1.670 | 1.934 | 2.987 | 1.560 | 1.192 | 2.778 | 3.663 | 3.963 | 2.879 | 4.532 | 2.479 |
| Net financials | -5 | -136 | 108 | 446 | -17 | -486 | 37 | 185 | -663 | 591 | 740 | 754 | 966 | -45 |
| Profit before tax | 124 | 59 | 995 | 2.115 | 1.917 | 2.501 | 1.597 | 1.377 | 2.115 | 4.254 | 4.702 | 3.633 | 5.499 | 2.434 |
| Tax | 28 | 56 | 254 | 537 | 446 | 570 | 364 | 313 | 489 | 954 | 1.054 | 831 | 1.240 | 552 |
| Net profit | 96 | 3 | 742 | 1.579 | 1.470 | 1.931 | 1.232 | 1.065 | 1.626 | 3.299 | 3.649 | 2.802 | 4.259 | 1.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.943 | 2.681 | 2.955 | 5.267 | 6.811 | 6.807 | 8.258 | 7.661 | 9.904 | 12.783 | 14.569 | 12.056 | 14.364 | 14.190 |
| Equity | 294 | 296 | 1.038 | 2.617 | 3.682 | 4.188 | 5.170 | 5.235 | 5.461 | 8.310 | 9.759 | 9.561 | 11.820 | 10.001 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.649 | 2.378 | 1.911 | 2.644 | 3.123 | 2.612 | 3.088 | 2.409 | 4.443 | 4.464 | 4.802 | 2.489 | 2.544 | 4.189 |
| Total debt | 1.649 | 2.378 | 1.911 | 2.644 | 3.123 | 2.612 | 3.088 | 2.426 | 4.443 | 4.464 | 4.802 | 2.489 | 2.544 | 4.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2007 | — | — |
PB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EON Invest ApS | Company | 50.0% | 50.0% | 2024 |
GOOD Vibes Invest ApS | Company | 25.0% | 25.0% | 2021 |
N. Becher Holding ApS | Company | 10.0% | 10.0% | 2024 |
S. OLIVER SCANDINAVIA ApS | Company | 66.7% | 66.7% | 2011 |
| Individual | 25.0% | 25.0% | 2011 | |
M HOLDING, SOLRØD ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Holm Bak | Management | 0 companies |
| Per Becher | Management | 0 companies |
| Nicolai Krarup Becher | Board of Directors | 0 companies |
| Jacob Struckmann | Board of Directors | 0 companies |
| Jens Stasig | Board of Directors | 0 companies |
| Susanne Becher | Chairman | 0 companies |