| Revenue | DKK 4,4M | -7% |
| EBITDA | DKK 1,9M | -22% |
| Net profit | DKK 1,2M | -16% |
| Total assets | DKK 7M | +3% |
| Equity | DKK 4,5M | +18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 628 | 1.093 | 1.323 | 1.495 | 1.672 | 2.156 | 3.866 | 3.060 | 3.276 | 5.494 | 6.141 | 4.765 | 4.412 |
| Staff expenses | -417 | -976 | -1.231 | -1.430 | -1.293 | -1.311 | -2.037 | -2.012 | -1.833 | -2.134 | -2.829 | -2.784 | -2.277 | -2.485 |
| EBITDA | -263 | -348 | -138 | -107 | 203 | 361 | 119 | 1.854 | 1.227 | 1.142 | 2.665 | 3.357 | 2.425 | 1.884 |
| Depreciation & amort. | -31 | -120 | 129 | -283 | -341 | -293 | -320 | -408 | -489 | -472 | -908 | -1.047 | -570 | -351 |
| EBIT | -294 | -467 | -267 | -390 | -138 | 68 | -201 | 1.446 | 738 | 670 | 1.757 | 2.309 | 1.855 | 1.534 |
| Net financials | -12 | -56 | -93 | -155 | -160 | -197 | -218 | -196 | -163 | -145 | -154 | -93 | -62 | -31 |
| Profit before tax | -305 | -179 | -131 | -317 | -167 | -128 | -419 | 1.250 | 574 | 525 | 1.603 | 2.217 | 1.793 | 1.503 |
| Tax | -83 | 172 | 114 | 114 | 66 | -27 | -92 | 275 | 126 | 115 | 353 | 488 | 395 | 331 |
| Net profit | -222 | -351 | -246 | -431 | -233 | -101 | -327 | 975 | 448 | 409 | 1.250 | 1.729 | 1.398 | 1.172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.380 | 2.655 | 4.712 | 5.878 | 5.487 | 7.162 | 6.912 | 7.657 | 7.177 | 7.411 | 6.743 | 6.550 | 6.773 | 6.993 |
| Equity | -142 | -493 | -739 | -1.170 | -1.402 | -1.503 | -1.830 | -856 | -408 | 2 | 1.251 | 2.694 | 3.798 | 4.469 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 345 | 81 | 89 | 784 | 605 | 406 |
| Short-term debt | 1.423 | 2.844 | 4.891 | 6.222 | 6.024 | 7.751 | 7.916 | 7.712 | 6.521 | 6.682 | 4.926 | 2.802 | 2.222 | 2.044 |
| Total debt | 1.423 | 2.844 | 4.891 | 6.222 | 6.024 | 7.751 | 7.916 | 7.712 | 6.867 | 6.763 | 5.015 | 3.586 | 2.827 | 2.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2013 | — | — |
EM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BÆKTOFTGAARD ApS | Company | 50.0% | 50.0% | 2026 |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2026 | |
BACHTHOM INVEST ApS | Company | 33.3% | 33.3% | 2015 |
CB Larsen Holding IVS | Company | 10.0% | 10.0% | 2019 |
Bachthom Holding IVS | Company | 33.3% | 33.3% | 2017 |
Nautrup Invest ApS | Company | 10.0% | 10.0% | 2015 |
LARS BØJE HOLDING IVS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Erik Møller Thomsen | Management | 0 companies |