| Revenue | DKK 21,8M | -53% |
| EBITDA | DKK 16,3M | -19% |
| Net profit | DKK 13M | -20% |
| Total assets | DKK 371,4M | -4% |
| Equity | DKK 86M | +18% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.028 | 6.840 | 8.425 | 9.500 | 10.640 | 11.620 | 10.692 | 16.751 | 30.601 | 45.829 | 46.393 | 21.807 |
| Staff expenses | -0 | -396 | -1.865 | -1.425 | -2.295 | -2.895 | -3.348 | -3.272 | -4.744 | -5.663 | -6.164 | -5.530 |
| EBITDA | 2.414 | 5.034 | 4.521 | 5.524 | 5.471 | 5.309 | 3.812 | 6.554 | 12.359 | 20.461 | 20.214 | 16.277 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -267 | -4 | -4 | -3 | -17 | -78 | -389 | -426 |
| EBIT | 2.414 | 5.034 | 4.521 | 5.524 | 5.204 | 5.305 | 3.808 | 6.551 | 12.342 | 20.383 | 19.824 | 15.851 |
| Net financials | 0 | 0 | 0 | 0 | 183 | 565 | 738 | 579 | 738 | 798 | 757 | 658 |
| Profit before tax | 2.414 | 5.034 | 4.521 | 5.524 | 5.387 | 5.870 | 4.545 | 7.129 | 13.080 | 21.181 | 20.581 | 16.509 |
| Tax | 599 | 1.067 | 1.107 | 1.230 | 1.124 | 1.188 | 847 | 1.442 | 2.725 | 4.492 | 4.367 | 3.490 |
| Net profit | 1.815 | 3.967 | 3.414 | 4.294 | 4.263 | 4.682 | 3.699 | 5.687 | 10.355 | 16.688 | 16.215 | 13.020 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.091 | 83.456 | 92.362 | 110.046 | 126.212 | 129.096 | 132.771 | 161.041 | 277.156 | 370.979 | 388.125 | 371.356 |
| Equity | 2.943 | 6.618 | 9.782 | 13.875 | 17.388 | 21.320 | 24.019 | 29.706 | 40.061 | 56.749 | 72.964 | 85.983 |
| Long-term debt | 11.978 | 21.962 | 31.444 | 36.003 | 38.569 | 26.773 | 9.250 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34.477 | 53.400 | 48.553 | 56.266 | 64.677 | 73.084 | 89.713 | 120.104 | 225.928 | 301.436 | 299.220 | 266.369 |
| Total debt | 46.455 | 75.362 | 79.997 | 92.269 | 103.246 | 99.857 | 98.963 | 120.104 | 225.928 | 301.436 | 299.220 | 266.369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2022 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MR Management | Management | 2011 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KINONDO INVEST ApS | Company | 15.0% | 15.0% | 2013 |
FOCUS FINANS ApS | Company | 50.0% | 50.0% | 2011 |
FLEGGAARD LEASING A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Vendelboe Jensen | Management | 0 companies |
| Carsten Meldgaard Christiansen | Chief Executive Officer | 0 companies |
| Michael Ring | Management | 0 companies |
| Michel Goldin | Chief Executive Officer | 0 companies |
| Jens Klavsen | Chairman | 0 companies |
| Karsten Vagn Olsen | Board of Directors | 0 companies |
| Jacob Christian Nielsen Thygesen | Board of Directors | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Søren Simon Sørensen | Board of Directors | 0 companies |
| Carsten Ejgil Inopinatus Hallas | Board of Directors | 0 companies |
| Bo Sejr Johansen | Board of Directors | 0 companies |