| Revenue | DKK 4,8M | -11% |
| EBITDA | DKK 1,1M | +46% |
| Net profit | DKK 710K | -5% |
| Total assets | DKK 5,8M | -7% |
| Equity | DKK 3,1M | -9% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.976 | 3.491 | 4.196 | 5.829 | 8.281 | 8.548 | 9.037 | 4.796 | 5.426 | 5.566 | 4.828 | 5.363 | 4.759 |
| Staff expenses | -1.980 | -2.559 | -3.544 | -4.433 | -4.433 | -6.660 | -5.708 | -4.277 | -3.828 | -4.681 | -4.485 | -4.542 | -3.600 |
| EBITDA | 755 | 691 | -127 | 1.139 | 1.978 | 1.835 | 3.312 | 495 | 1.567 | 867 | 224 | 785 | 1.145 |
| Depreciation & amort. | -0 | -0 | -0 | -182 | -185 | -191 | -236 | -202 | -199 | -203 | -189 | -149 | -167 |
| EBIT | 755 | 691 | -127 | 957 | 1.793 | 1.644 | 3.075 | 293 | 1.369 | 664 | 35 | 636 | 978 |
| Net financials | -195 | -157 | -189 | -343 | -205 | -606 | -76 | 259 | 207 | -77 | 243 | 292 | -66 |
| Profit before tax | 560 | 534 | -315 | 614 | 1.588 | 1.039 | 3.000 | 552 | 1.575 | 587 | 278 | 927 | 911 |
| Tax | 143 | 143 | -63 | 185 | 369 | 337 | 671 | 71 | 295 | 141 | -0 | 183 | 202 |
| Net profit | 417 | 391 | -253 | 429 | 1.219 | 702 | 2.328 | 480 | 1.280 | 446 | 278 | 744 | 710 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.628 | 5.156 | 5.472 | 5.981 | 6.430 | 6.777 | 6.875 | 6.297 | 7.207 | 6.944 | 6.472 | 6.221 | 5.794 |
| Equity | — | 704 | 354 | 783 | 1.799 | 2.294 | 4.122 | 4.103 | 4.883 | 3.829 | 3.607 | 3.351 | 3.061 |
| Long-term debt | 4.910 | 5.110 | 4.932 | 4.742 | 4.029 | 3.302 | 1.572 | 1.411 | 1.187 | 2.020 | 1.907 | 1.836 | 1.749 |
| Short-term debt | 699 | 1.077 | 1.353 | 1.528 | 1.578 | 2.062 | 1.965 | 1.471 | 1.728 | 1.094 | 958 | 1.034 | 984 |
| Total debt | 5.609 | 6.186 | 5.119 | 5.199 | 5.607 | 5.364 | 3.537 | 2.882 | 2.915 | 3.114 | 2.865 | 2.870 | 2.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
PS HOLDING SILKEBORG ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Bak Sørensen | Management | 0 companies |