| Revenue | DKK 7,6M | +28% |
| EBITDA | DKK 327K | +133% |
| Net profit | DKK 76K | +107% |
| Total assets | DKK 4,8M | +15% |
| Equity | DKK 605K | +14% |
| Employees | 80 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.660 | 12.624 | 12.328 | 12.752 | 11.053 | 8.969 | 10.005 | 5.986 | 7.650 |
| Staff expenses | -5.632 | -7.293 | -7.986 | -8.052 | -7.459 | -6.583 | -7.096 | -6.981 | -7.323 |
| EBITDA | 4.029 | 5.331 | 4.342 | 4.700 | 3.594 | 2.386 | 2.909 | -994 | 327 |
| Depreciation & amort. | 445 | -609 | -631 | -570 | -518 | -417 | -356 | -288 | -198 |
| EBIT | 3.584 | 4.723 | 3.712 | 4.130 | 3.076 | 1.969 | 2.553 | -1.282 | 129 |
| Net financials | -111 | -13 | -29 | -31 | -8 | -37 | -3 | -18 | -31 |
| Profit before tax | 3.473 | 4.709 | 3.682 | 4.099 | 3.068 | 1.932 | 2.551 | -1.300 | 98 |
| Tax | 845 | 1.156 | 867 | 900 | 672 | 419 | 562 | -286 | 22 |
| Net profit | 2.628 | 3.554 | 2.815 | 3.199 | 2.396 | 1.512 | 1.989 | -1.014 | 76 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.381 | 10.014 | 12.006 | 10.081 | 7.543 | 7.323 | 6.518 | 4.202 | 4.813 |
| Equity | 3.128 | 5.481 | 6.297 | 5.495 | 3.542 | 3.054 | 3.543 | 529 | 605 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.066 | 4.397 | 5.620 | 4.553 | 4.001 | 4.269 | 2.975 | 3.672 | 4.208 |
| Total debt | 5.066 | 4.397 | 5.620 | 4.553 | 4.001 | 4.269 | 2.975 | 3.672 | 4.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2018 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PK Management | Management | 2019 | — | — |
BR Management | Management | 2012 | — | — |
AN Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROSENFELDT OG SUNDDAL HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
BUSTER RUD LARSEN HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
ALLAN SUNDDAL HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Legarth Lund | Management | 0 companies |
| Elias Grøftholdt Tychsen | Chief Executive Officer | 0 companies |
| Piet Klein | Management | 0 companies |
| Buster Rud Larsen | Management | 0 companies |
| Allan Neustrup Sunddal | Management | 0 companies |
| Flemming Sunddal | Board of Directors | 0 companies |
| Martin Rosenfeldt Sunddal | Board of Directors | 0 companies |
| Kristina Rosenfeldt Sunddal | Chairman | 0 companies |