| Revenue | DKK 358K | +49% |
| EBITDA | DKK 114K | -20% |
| Net profit | DKK 11K | -57% |
| Total assets | DKK 3,2M | -1% |
| Equity | DKK 1,3M | +1% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 506 | 241 | 227 | 241 | 358 |
| Staff expenses | -295 | -82 | -90 | -97 | -244 |
| EBITDA | 211 | 159 | 136 | 144 | 114 |
| Depreciation & amort. | -40 | -25 | -29 | -29 | -28 |
| EBIT | 171 | 135 | 107 | 114 | 86 |
| Net financials | -77 | -22 | -81 | -83 | -72 |
| Profit before tax | 94 | 112 | 26 | 32 | 14 |
| Tax | 19 | 30 | 0 | 7 | 4 |
| Net profit | 75 | 82 | 25 | 24 | 11 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.734 | 3.147 | 3.308 | 3.197 | 3.162 |
| Equity | 1.190 | 1.272 | 1.297 | 1.322 | 1.332 |
| Long-term debt | 300 | 715 | 689 | 632 | 439 |
| Short-term debt | 2.242 | 1.149 | 1.316 | 1.239 | 1.389 |
| Total debt | 2.542 | 1.864 | 2.005 | 1.871 | 1.828 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 1995 |
| Former (3) | ||
RI Audit | Audit | 1976 – 2004 |
EM Management | Management | 1995 – 2006 |
JL Management | Management | 1976 – 1995 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Bjarne Hansen | Management | 0 companies |
| Revisionsfirmaet I/S | Audit | 0 companies |
| Ellen Marie Hansen | Management | 0 companies |
| Jørgen Larsen | Management | 0 companies |