| Revenue | DKK 7,2M | +5% |
| EBITDA | DKK 7M | +330% |
| Net profit | DKK 2,5M | +156% |
| Total assets | DKK 136,8M | +10% |
| Equity | DKK 36,4M | +8% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.309 | 4.326 | 4.346 | 4.461 | 5.987 | 6.483 | 6.321 | 6.138 | 6.234 | 6.526 | 6.813 | 7.159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 |
| EBITDA | 2.182 | 12.382 | 3.361 | 1.562 | 4.274 | 11.680 | 4.342 | 13.315 | 7.651 | 800 | -3.040 | 6.982 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -78 | -152 | -166 | -208 | -309 | -309 | -35 | -26 |
| EBIT | 2.182 | 12.382 | 3.361 | 1.562 | 4.196 | 11.527 | 4.176 | 13.107 | 7.342 | 490 | -3.075 | 6.956 |
| Net financials | -971 | -1.294 | -1.219 | -1.159 | -1.685 | -2.422 | -2.087 | -1.913 | -2.226 | -850 | -10.200 | -1.195 |
| Profit before tax | 1.211 | 11.088 | 2.142 | 403 | 2.511 | 9.105 | 2.090 | 11.194 | 5.116 | -360 | -5.774 | 3.243 |
| Tax | 308 | 2.476 | 502 | 91 | 555 | 2.004 | 460 | 2.466 | 1.117 | -308 | -1.286 | 715 |
| Net profit | 903 | 8.611 | 1.640 | 312 | 1.956 | 7.101 | 1.630 | 8.727 | 3.999 | -52 | -4.489 | 2.529 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.105 | 69.104 | 69.160 | 72.901 | 115.725 | 125.688 | 126.447 | 136.868 | 138.241 | 130.556 | 124.345 | 136.804 |
| Equity | 3.076 | 13.687 | 14.527 | 14.839 | 16.795 | 23.896 | 25.526 | 34.253 | 38.252 | 38.200 | 33.712 | 36.435 |
| Long-term debt | 20.915 | 43.299 | 42.448 | 41.754 | 60.775 | 61.378 | 58.710 | 58.326 | 57.647 | 74.224 | 73.461 | 75.469 |
| Short-term debt | 35.114 | 10.018 | 10.009 | 14.430 | 36.049 | 36.709 | 38.458 | 38.316 | 35.523 | 12.111 | 12.751 | 19.917 |
| Total debt | 56.029 | 53.317 | 52.457 | 56.184 | 96.824 | 98.087 | 97.168 | 96.642 | 93.170 | 86.334 | 86.212 | 95.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2016 | — | — |
PS Management | Management | 2012 | — | — |
MB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
BACHE I HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
PST HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Steffen | Management | 0 companies |
| Poul Steffensen | Management | 0 companies |
| Michael Bache | Management | 0 companies |