| Revenue | DKK 2,6M | +4% |
| EBITDA | DKK 2,3M | -10% |
| Net profit | DKK 1,1M | -13% |
| Total assets | DKK 43,6M | +1% |
| Equity | DKK 14,4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 291 | 1.498 | 1.716 | 1.589 | 2.115 | 2.593 | 2.427 | 2.653 | 2.665 | 2.423 | 2.544 | 2.637 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | 3.047 | 1.341 | 1.716 | 1.542 | 1.829 | 2.440 | 2.427 | 2.653 | 3.333 | 1.325 | 2.544 | 2.299 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -10 | -12 | -0 | -0 |
| EBIT | -12 | 3.047 | 1.341 | 1.716 | 1.542 | 1.829 | 2.440 | 2.427 | 2.644 | 3.323 | 1.313 | 2.544 | 2.299 |
| Net financials | -50 | -265 | -614 | -601 | -646 | -756 | -811 | -751 | -850 | -642 | -750 | -867 | -838 |
| Profit before tax | -62 | 2.783 | 726 | 1.116 | 897 | 1.073 | 1.629 | 1.676 | 1.795 | 2.681 | 563 | 1.677 | 1.461 |
| Tax | -16 | 601 | 171 | 286 | 198 | 236 | 369 | 370 | 398 | 583 | 131 | 369 | 322 |
| Net profit | -47 | 2.182 | 555 | 830 | 699 | 836 | 1.259 | 1.306 | 1.397 | 2.098 | 432 | 1.308 | 1.139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.693 | 23.886 | 23.860 | 23.870 | 50.758 | 43.645 | 43.555 | 43.560 | 43.603 | 44.353 | 45.308 | 43.209 | 43.561 |
| Equity | 19 | 2.202 | 2.757 | 3.921 | 4.620 | 5.457 | 6.716 | 8.022 | 9.419 | 11.517 | 11.949 | 13.257 | 14.396 |
| Long-term debt | 0 | 28.913 | 27.772 | 25.622 | 24.254 | 26.296 | 59.337 | 53.732 | 51.166 | 25.058 | 27.086 | 24.847 | 23.542 |
| Short-term debt | 4.673 | 5.310 | 5.196 | 4.868 | 31.577 | 20.430 | 2.601 | 3.330 | 3.449 | 5.744 | 4.242 | 2.865 | 3.263 |
| Total debt | 4.673 | 34.223 | 21.104 | 19.949 | 55.831 | 46.726 | 61.938 | 57.062 | 54.615 | 30.802 | 31.328 | 27.712 | 26.804 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SG Management | Management | 2010 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bivind ApS | Company | 50.0% | 50.0% | 2022 |
NSTEKNIK HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Bi-Interim ApS | Company | 50.0% | 50.0% | 2021 |
SP HOLDING AF 15/5 2001 ApS | Company | 33.3% | 33.3% | 2010 |
SOBICO ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Rytter Ladefoged Jensen | Chief Executive Officer | 0 companies |
| Søren Gyldenberg Pedersen | Management | 0 companies |
| Linhardt Jensen | Chief Executive Officer | 0 companies |
| Jesper Ladefoged Jensen | Board of Directors | 0 companies |
| Birger Trier Larsen | Chairman | 0 companies |
| Thomas Christian Riise | Board of Directors | 0 companies |