| Revenue | DKK 11,8M | +19% |
| EBITDA | DKK 1,5M | +9% |
| Net profit | DKK 1,1M | +1% |
| Total assets | DKK 3M | -6% |
| Equity | DKK 1,6M | +30% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.455 | 4.173 | 5.679 | 4.819 | 2.606 | 3.906 | 4.143 | 3.025 | 4.300 | 5.344 | 4.764 | 5.073 | 9.971 | 11.847 |
| Staff expenses | -1.322 | -3.937 | -5.109 | -4.063 | -1.988 | -3.426 | -3.774 | -2.867 | -3.870 | -4.936 | -4.189 | -5.026 | -8.577 | -10.334 |
| EBITDA | 133 | 236 | 570 | 756 | 618 | 480 | 369 | 158 | 430 | 408 | 575 | 47 | 1.394 | 1.513 |
| Depreciation & amort. | -41 | -49 | -54 | -37 | -11 | -15 | -23 | -21 | -21 | -25 | -30 | -28 | -22 | -73 |
| EBIT | 92 | 188 | 516 | 719 | 607 | 466 | 347 | 137 | 409 | 382 | 545 | 18 | 1.371 | 1.440 |
| Net financials | 20 | 11 | 15 | 28 | 3 | 7 | 16 | 4 | 7 | -2 | -9 | -10 | 19 | 9 |
| Profit before tax | 112 | 199 | 531 | 748 | 610 | 473 | 362 | 142 | 416 | 380 | 536 | 9 | 1.390 | 1.449 |
| Tax | 27 | 53 | 135 | 181 | 132 | 102 | 80 | 32 | 91 | 85 | 118 | 4 | 268 | 319 |
| Net profit | 85 | 145 | 396 | 567 | 477 | 370 | 282 | 110 | 325 | 295 | 418 | 5 | 1.122 | 1.130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 849 | 1.431 | 1.268 | 1.457 | 1.401 | 922 | 945 | 1.093 | 1.560 | 1.421 | 1.524 | 1.319 | 3.194 | 3.013 |
| Equity | 444 | 390 | 786 | 752 | 680 | 575 | 508 | 342 | 667 | 422 | 550 | 145 | 1.267 | 1.647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 405 | 1.041 | 482 | 704 | 721 | 347 | 437 | 750 | 893 | 998 | 974 | 1.174 | 1.927 | 1.365 |
| Total debt | 405 | 1.041 | 482 | 704 | 721 | 347 | 437 | 750 | 893 | 998 | 974 | 1.174 | 1.927 | 1.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2020 | — | — |
SR Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordbasen Holding ApS | Company | 100.0% | 100.0% | 2024 |
Anette Jessen Myatt Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Jessen Myatt | Management | 0 companies |
| Steen Rene Larsen | Management | 0 companies |
| Jesper Frost Kristensen | Board of Directors | 0 companies |
| Grete Andersen | Board of Directors | 0 companies |
| Jens Christian Christensen | Board of Directors | 0 companies |
| Søren Vestergaard Frederiksen | Chairman | 0 companies |
| Flemming Munch | Chairman | 0 companies |
| Anna Plovbøl Pedersen | Board of Directors | 0 companies |
| Jan Launy Christiansen | Board of Directors | 0 companies |
| Tim Michael Thomsen | Board of Directors | 0 companies |