| Revenue | DKK 34,1M | -47% |
| EBITDA | DKK -6,7M | -214% |
| Net profit | DKK -11,3M | -146% |
| Total assets | DKK 86,6M | +13% |
| Equity | DKK 28,7M | -28% |
| Employees | 50 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.785 | 26.760 | 35.054 | 48.737 | 84.781 | 62.372 | 36.154 | 37.252 | 36.482 | 57.398 | 85.882 | 63.928 | 34.119 |
| Staff expenses | -21.051 | -18.458 | -30.071 | -34.648 | -64.139 | -52.086 | -29.500 | -31.887 | -34.874 | -47.607 | -75.702 | -66.059 | -40.765 |
| EBITDA | 12.734 | 8.302 | 4.983 | 14.089 | 20.642 | 10.286 | 6.654 | 5.365 | 1.608 | 9.791 | 10.180 | -2.131 | -6.684 |
| Depreciation & amort. | 1.933 | 1.920 | 1.967 | 2.564 | 1.749 | -1.120 | -924 | -1.332 | -1.489 | -1.327 | -1.204 | -1.706 | -1.373 |
| EBIT | 10.801 | 6.382 | 3.016 | 11.525 | 18.893 | 9.166 | 5.730 | 4.033 | 119 | 8.464 | 8.976 | -3.837 | -8.056 |
| Net financials | -136 | -1.016 | -402 | -746 | -18 | 154 | 74 | -141 | 126 | -301 | -3.265 | -1.839 | -3.798 |
| Profit before tax | 10.664 | 5.366 | 2.614 | 10.779 | 18.875 | 9.320 | 5.804 | 3.892 | 245 | 8.163 | 5.711 | -5.676 | -11.855 |
| Tax | 2.694 | 1.350 | 641 | 2.539 | 4.155 | 2.052 | 1.285 | 859 | 57 | 1.844 | 1.916 | -1.083 | -571 |
| Net profit | 7.971 | 4.015 | 1.973 | 8.240 | 14.720 | 7.268 | 4.519 | 3.033 | 188 | 6.319 | 3.795 | -4.593 | -11.284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.888 | 33.923 | 37.783 | 41.936 | 54.281 | 55.756 | 52.013 | 51.669 | 56.667 | 73.332 | 73.124 | 76.819 | 86.596 |
| Equity | 12.971 | 15.986 | 16.959 | 24.199 | 36.419 | 37.687 | 40.206 | 40.239 | 39.427 | 44.746 | 45.015 | 39.781 | 28.660 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 88 | 2.804 | 0 | 0 | 749 | 566 |
| Short-term debt | 21.726 | 17.720 | 20.699 | 17.737 | 17.862 | 18.001 | 11.650 | 11.260 | 14.340 | 28.468 | 27.223 | 36.289 | 57.371 |
| Total debt | 21.726 | 17.720 | 20.699 | 17.737 | 17.862 | 18.001 | 11.650 | 11.260 | 17.144 | 28.468 | 27.223 | 37.038 | 57.936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2011 | — | — |
JB Management | Management | 2025 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
PALLE NØRGAARD INVEST ApS | Company | 10.0% | 10.0% | 2011 |
STAR ApS | Company | 33.3% | 33.3% | 2022 |
MDF HOLDING HIRTSHALS ApS | Company | 10.0% | 10.0% | 2012 |
KNUDSEN ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Stjerne | Management | 0 companies |
| John Babcock | Management | 0 companies |
| Dennis Severin Mose Stjerne | Chief Executive Officer | 0 companies |
| Anders Hornebo | Chief Executive Officer | 0 companies |
| Finn Madsen | Board of Directors | 0 companies |
| Georges Köller | Board of Directors | 0 companies |
| Todd Hilde | Board of Directors | 0 companies |
| Finn Karsten Frøkjær Andersen | Chairman | 0 companies |
| Eric Philip Rierson | Board of Directors | 0 companies |
| Lori Klukow | Board of Directors | 0 companies |
| Palle Nørgaard | Board of Directors | 0 companies |