| Revenue | DKK 13,7M | -13% |
| EBITDA | DKK 7M | -25% |
| Net profit | DKK 3,8M | -47% |
| Total assets | DKK 25,7M | -10% |
| Equity | DKK 6,3M | -39% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 2.501 | 1.601 | 911 | 1.747 | 2.137 | 1.602 | 2.028 | 9.702 | 4.508 | 9.264 | 11.066 | 10.239 | 15.673 | 13.674 |
| Staff expenses | -0 | -0 | -0 | -566 | -1.280 | -1.280 | -971 | -456 | -2.479 | -2.492 | -2.753 | -4.035 | -5.216 | -6.334 | -6.639 |
| EBITDA | 536 | 2.501 | 1.601 | 335 | 467 | 1.221 | 631 | 972 | 6.634 | 2.800 | 6.511 | 7.032 | 5.023 | 9.339 | 7.035 |
| Depreciation & amort. | -0 | -0 | 9 | -0 | -9 | -9 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -77 |
| EBIT | 536 | 2.501 | 1.591 | 335 | 457 | 1.212 | 622 | 972 | 6.634 | 2.800 | 6.511 | 7.032 | 5.023 | 9.339 | 6.958 |
| Net financials | -30 | -48 | -65 | -33 | -37 | -24 | -41 | -50 | -78 | -313 | 68 | -92 | -1.396 | -183 | -2.269 |
| Profit before tax | 506 | 2.454 | 1.526 | 302 | 420 | 1.188 | 581 | 921 | 6.557 | 2.486 | 6.579 | 6.940 | 3.627 | 9.157 | 4.689 |
| Tax | 128 | 614 | 382 | 72 | 93 | 262 | 132 | 205 | 1.618 | 455 | 1.491 | 1.542 | 852 | 2.033 | 902 |
| Net profit | 377 | 1.839 | 1.145 | 231 | 327 | 926 | 450 | 717 | 4.939 | 2.031 | 5.088 | 5.398 | 2.775 | 7.123 | 3.787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 712 | 2.900 | 3.195 | 2.617 | 1.765 | 1.583 | 1.954 | 3.944 | 8.311 | 7.315 | 13.933 | 22.357 | 23.902 | 28.545 | 25.689 |
| Equity | 81 | 80 | 81 | 311 | 408 | 1.014 | 534 | 801 | 5.040 | 3.132 | 8.220 | 8.530 | 6.005 | 10.428 | 6.349 |
| Long-term debt | 0 | 0 | 0 | 2 | 3 | 207 | 90 | 207 | 57 | 123 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 254 | 980 | 1.966 | 2.292 | 1.345 | 353 | 1.324 | 2.799 | 3.214 | 4.057 | 5.704 | 13.798 | 17.857 | 18.117 | 19.340 |
| Total debt | 632 | 2.820 | 3.110 | 2.306 | 1.357 | 559 | 1.414 | 3.006 | 3.271 | 4.181 | 5.704 | 13.798 | 17.857 | 18.117 | 19.340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2021 | — | — |
MB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rigtools Holding ApS | Company | 100.0% | 100.0% | 2021 |
Tall & Valley ApS | Company | 0.0% | 5.0% | 2021 |
BOYSEN CONSULT ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Per Krogh | Management | 0 companies |
| Micki Bjerregaard | Management | 0 companies |
| Kennet Duedal Petersen | Chairman | 0 companies |
| Roland Boysen | Board of Directors | 0 companies |