| Revenue | DKK 5,6M | -9% |
| EBITDA | DKK 502K | -50% |
| Net profit | DKK -145K | -117% |
| Total assets | DKK 18,1M | +13% |
| Equity | DKK 2,7M | -5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.922 | 783 | -427 | -1.623 | 5.599 | 4.431 | 6.163 | 5.218 | 4.304 | 4.621 | 5.339 | 6.185 | 5.637 |
| Staff expenses | -1.820 | -822 | -1.346 | -1.134 | -5.148 | -3.934 | -5.348 | -5.479 | -4.309 | -4.045 | -4.690 | -5.175 | -5.134 |
| EBITDA | 102 | -1 | -836 | -1.420 | 451 | 497 | 815 | -261 | -6 | 576 | 649 | 1.009 | 502 |
| Depreciation & amort. | 27 | -33 | -59 | -52 | -47 | -60 | -39 | -5 | -10 | -13 | -36 | -66 | -155 |
| EBIT | 75 | -33 | -895 | -1.472 | 404 | 438 | 776 | -266 | -15 | 563 | 613 | 943 | 347 |
| Net financials | -7 | -20 | -108 | -71 | 41 | -54 | -76 | -90 | -109 | -247 | -268 | 117 | -530 |
| Profit before tax | 67 | -53 | -1.003 | -1.543 | 445 | 383 | 700 | -356 | -124 | 317 | 345 | 1.060 | -183 |
| Tax | 19 | 19 | 469 | 668 | 101 | 90 | 158 | -74 | -23 | 74 | 85 | 224 | -38 |
| Net profit | 48 | -72 | -1.472 | -2.211 | 343 | 293 | 542 | -282 | -102 | 242 | 260 | 837 | -145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.168 | 5.109 | 6.765 | 6.797 | 5.085 | 10.664 | 9.494 | 7.657 | 7.802 | 20.488 | 25.030 | 16.035 | 18.145 |
| Equity | -247 | 581 | 1.110 | 1.199 | 1.542 | 1.835 | 2.377 | 1.595 | 1.493 | 1.736 | 1.996 | 2.832 | 2.687 |
| Long-term debt | 0 | 409 | 0 | 0 | 0 | 0 | 0 | 102 | 307 | 619 | 112 | 116 | 119 |
| Short-term debt | 1.414 | 4.112 | 5.656 | 5.598 | 3.534 | 8.730 | 6.860 | 5.861 | 5.925 | 17.747 | 21.828 | 12.024 | 14.748 |
| Total debt | 1.414 | 4.112 | 5.656 | 5.598 | 3.534 | 8.730 | 6.860 | 5.962 | 6.232 | 18.367 | 21.940 | 12.140 | 14.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UG Management | Management | 2012 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. SAXE NIELSEN HOLDING ApS | Company | 90.0% | 90.0% | 2012 |
ME MASKINER ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Gert Nielsen | Management | 0 companies |
| Thomas Helmgaard Kristiansen | Chief Executive Officer | 0 companies |
| Pernille Saxe Nielsen | Board of Directors | 0 companies |
| Flemming Juel Jensen | Board of Directors | 0 companies |