| Revenue | DKK 2M | -27% |
| EBITDA | DKK 2M | -24% |
| Net profit | DKK 702K | -36% |
| Total assets | DKK 16M | -19% |
| Equity | DKK 833K | -85% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.321 | 2.160 | 2.229 | 2.444 | 2.474 | 2.422 | 2.704 | 2.779 | 2.035 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.321 | 2.160 | 2.229 | 2.444 | 2.474 | 2.422 | 2.704 | 2.685 | 2.035 |
| Depreciation & amort. | -906 | -807 | -807 | -979 | -1.094 | -1.126 | -1.125 | -1.092 | -749 |
| EBIT | 1.415 | 1.353 | 1.422 | 1.465 | 1.379 | 1.295 | 1.579 | 1.594 | 1.286 |
| Net financials | -875 | -572 | -547 | -647 | -675 | -655 | -506 | -189 | -396 |
| Profit before tax | 540 | 781 | 875 | 818 | 704 | 640 | 1.073 | 1.404 | 890 |
| Tax | 120 | 172 | 193 | 180 | 155 | 141 | 236 | 308 | 188 |
| Net profit | 420 | 609 | 683 | 638 | 549 | 499 | 837 | 1.096 | 702 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.964 | 19.450 | 18.880 | 25.551 | 25.600 | 23.955 | 21.083 | 19.750 | 15.952 |
| Equity | 520 | 1.130 | 1.812 | 2.450 | 2.999 | 3.498 | 4.335 | 5.431 | 833 |
| Long-term debt | 15.952 | 14.436 | 12.807 | 14.229 | 13.232 | 11.005 | 10.141 | 615 | 13.599 |
| Short-term debt | 5.492 | 3.885 | 4.260 | 8.871 | 9.369 | 9.452 | 6.607 | 13.701 | 1.520 |
| Total debt | 21.444 | 18.321 | 17.068 | 23.101 | 22.601 | 20.457 | 16.748 | 14.316 | 15.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2025 | — | — |
MB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NSH Sæby A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bruun Nielsen | Management | 0 companies |
| Michael Bache | Management | 0 companies |