| Revenue | DKK 36M | -10% |
| EBITDA | DKK -261K | -597% |
| Net profit | DKK 458K | +202% |
| Total assets | DKK 39,6M | +13% |
| Equity | DKK 20M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -151.826 | — | 126.032 | 43.465 | 50.518 | 25.731 | 29.546 | 42.366 | 39.981 | 37.347 | 50.592 | 39.824 | 35.976 |
| Staff expenses | -2.983 | -0 | -3.057 | -3.199 | -2.762 | -2.223 | -2.158 | -1.560 | -1.563 | -1.803 | -1.678 | -1.829 | -1.777 |
| EBITDA | -2.752 | 0 | 2.739 | -713 | 27 | -1.601 | -304 | 476 | 2.398 | -161 | 536 | 53 | -261 |
| Depreciation & amort. | -53 | -0 | -40 | -40 | -40 | -20 | 40 | -0 | -0 | -0 | -0 | -0 | -19 |
| EBIT | -2.805 | 0 | 2.699 | -753 | -13 | -1.621 | -344 | 476 | 2.398 | -161 | 536 | 53 | -280 |
| Net financials | -1.844 | 0 | -815 | -964 | -346 | 309 | 967 | 364 | -997 | 774 | 296 | -639 | 941 |
| Profit before tax | -4.452 | 0 | 1.884 | 211 | -360 | -1.312 | 623 | 840 | 1.401 | 613 | 832 | -586 | 661 |
| Tax | -1.162 | -0 | 464 | 48 | -89 | -288 | 139 | 186 | 320 | 135 | 195 | -136 | 202 |
| Net profit | -3.291 | 0 | 1.420 | 162 | -271 | -1.023 | 484 | 654 | 1.081 | 478 | 637 | -450 | 458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.472 | 0 | 40.108 | 39.899 | 40.743 | 33.926 | 25.715 | 22.421 | 19.970 | 28.594 | 33.410 | 35.033 | 39.634 |
| Equity | 14.314 | 0 | 17.831 | 17.993 | 17.723 | 16.699 | 17.183 | 17.837 | 18.918 | 19.396 | 20.033 | 19.583 | 20.042 |
| Long-term debt | 0 | 0 | -4 | -4 | -9 | -10 | 0 | 59 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -21.158 | 0 | 22.277 | 21.905 | 23.020 | 17.226 | 8.532 | 4.525 | 1.050 | 9.195 | 13.368 | 15.450 | 19.592 |
| Total debt | -21.158 | 0 | 22.277 | 21.905 | 23.020 | 17.226 | 8.532 | 4.583 | 1.050 | 9.195 | 13.368 | 15.450 | 19.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 1995 | — | — |
MV Management | Management | 2018 | — | — |
NG Management | Management | 1982 | — | — |
SL Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bender Bendixen | Management | 0 companies |
| Michael Viuf Christiansen | Management | 0 companies |
| Niels Georg Thams | Management | 0 companies |
| Svend Linnet | Management | 0 companies |
| Claus Hylstofte Blomsterberg | Board of Directors | 0 companies |
| Peder Sidelmann | Chairman | 0 companies |
| Flemming Haugaard Kristensen | Board of Directors | 0 companies |