| Revenue | DKK 37,9M | +8% |
| EBITDA | DKK 18,9M | +20% |
| Net profit | DKK 15,4M | +46% |
| Total assets | DKK 114,9M | +35% |
| Equity | DKK 64,3M | +19% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.995 | 19.929 | 22.076 | 21.774 | 24.054 | 26.493 | 26.081 | 27.934 | 35.134 | 37.914 |
| Staff expenses | -12.029 | -12.530 | -13.072 | -13.791 | -15.056 | -16.052 | -17.189 | -18.079 | -19.395 | -19.062 |
| EBITDA | 5.966 | 7.399 | 9.004 | 7.983 | 8.644 | 10.428 | 8.888 | 9.855 | 15.739 | 18.852 |
| Depreciation & amort. | -1.056 | -1.109 | -1.220 | -955 | -860 | -861 | -807 | -840 | -885 | -919 |
| EBIT | 4.910 | 6.290 | 7.784 | 7.028 | 7.784 | 9.567 | 8.082 | 9.015 | 14.854 | 17.933 |
| Net financials | -1.876 | -1.509 | -2.344 | -1.949 | -2.216 | -1.067 | -1.402 | -1.444 | -1.271 | 1.487 |
| Profit before tax | 3.034 | 4.780 | 5.441 | 5.079 | 5.922 | 8.500 | 6.680 | 7.571 | 13.583 | 19.420 |
| Tax | 786 | 1.157 | 1.360 | 1.241 | 1.313 | 1.883 | 1.487 | 1.695 | 3.041 | 4.035 |
| Net profit | 2.248 | 3.624 | 4.081 | 3.838 | 4.609 | 6.617 | 5.194 | 5.876 | 10.542 | 15.385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.910 | 56.733 | 57.813 | 58.641 | 77.423 | 82.359 | 75.839 | 83.658 | 84.892 | 114.906 |
| Equity | 26.487 | 30.111 | 34.191 | 38.029 | 42.638 | 44.795 | 44.989 | 47.365 | 54.172 | 64.341 |
| Long-term debt | 3.326 | 3.110 | 2.895 | 2.676 | 2.453 | 2.227 | 2.004 | 2.237 | 1.555 | 0 |
| Short-term debt | 26.462 | 23.040 | 20.279 | 17.591 | 31.968 | 35.019 | 28.411 | 33.710 | 28.898 | 50.122 |
| Total debt | 29.788 | 26.151 | 23.174 | 20.267 | 34.421 | 37.246 | 30.415 | 35.947 | 30.452 | 50.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 1980 | — | — |
NO Management | Management | 1980 | — | — |
HH Management | Management | 2018 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1980 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Elisabeth Schachner | Management | 0 companies |
| Niels Otto Herreborg Schachner | Management | 0 companies |
| Henrik Hebsgaard Backs | Management | 0 companies |
| Jan Lund | Chief Executive Officer | 0 companies |
| Miroslav Rous | Board of Directors | 0 companies |
| Sergey Shiryaev | Chairman | 0 companies |
| Annette Herreborg Schachner | Board of Directors | 0 companies |
| Albert Gilyaev | Board of Directors | 0 companies |
| Niels Uhrskov Larsen | Board of Directors | 0 companies |
| Otto Herreborg Schachner | Chairman | 0 companies |
| Petr Horák | Chairman | 0 companies |
| Peter Larsen | Board of Directors | 0 companies |