| Revenue | DKK 90,2M | +21% |
| EBITDA | DKK 23,4M | +163% |
| Net profit | DKK 14,8M | +223% |
| Total assets | DKK 121M | +13% |
| Equity | DKK 44,8M | +49% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.386 | 27.958 | 30.484 | 61.685 | 60.399 | 65.476 | 74.385 | 74.719 | 90.150 |
| Staff expenses | -22.161 | -25.455 | -25.579 | -50.398 | -51.839 | -51.385 | -59.321 | -65.809 | -66.715 |
| EBITDA | 2.225 | 2.502 | 4.905 | 11.287 | 8.560 | 14.091 | 15.064 | 8.910 | 23.435 |
| Depreciation & amort. | -147 | -147 | -147 | -2.680 | -2.844 | -3.115 | -2.651 | -2.694 | -4.176 |
| EBIT | 2.078 | 2.355 | 4.759 | 8.607 | 5.716 | 10.975 | 12.412 | 6.216 | 19.259 |
| Net financials | 964 | 736 | 687 | -19 | -202 | -287 | -424 | -103 | -225 |
| Profit before tax | 3.042 | 3.092 | 5.445 | 8.589 | 5.514 | 10.689 | 11.989 | 6.113 | 19.034 |
| Tax | 758 | 832 | 1.373 | 2.133 | 1.305 | 2.474 | 2.759 | 1.545 | 4.273 |
| Net profit | 2.284 | 2.260 | 4.072 | 6.456 | 4.209 | 8.214 | 9.229 | 4.569 | 14.761 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.775 | 72.557 | 63.561 | 89.798 | 100.311 | 97.851 | 113.258 | 106.867 | 120.994 |
| Equity | 26.054 | 26.314 | 28.385 | 28.712 | 26.921 | 31.435 | 33.465 | 30.033 | 44.795 |
| Long-term debt | 599 | 373 | 245 | -2 | 2.345 | 1.735 | 1.114 | 2.374 | 5.118 |
| Short-term debt | 24.122 | 45.870 | 35.176 | 61.085 | 70.928 | 64.562 | 78.292 | 72.298 | 69.309 |
| Total debt | 24.721 | 46.244 | 35.176 | 61.085 | 73.273 | 66.296 | 79.406 | 74.672 | 74.427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
Rr | Audit | 1983 | — | — |
FV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HV Management | Management | 1998 | — | — |
KB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daarbak A/S | Company | 100.0% | 100.0% | 2021 |
MOGENS DAARBAK HOLDING A/S | Company | 90.0% | 90.0% | 2015 |
HVN HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
MOGENS DAARBAK A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Daarbak | Chief Executive Officer | 0 companies |
| Reg. revisor Claus Nielsen | Audit | 0 companies |
| Finn Viggo Nielsen | Chief Executive Officer | 0 companies |
| Henrik Vestergård Nielsen | Management | 0 companies |
| Kristian Bluhme | Management | 0 companies |
| Mitzi Daarbak | Board of Directors | 0 companies |
| Jens Støy Dueholm | Chairman | 0 companies |
| Anne-Mette Dueholm | Board of Directors | 0 companies |
| Mogens Daarbak | Chairman | 0 companies |
| Troels Daarbak | Board of Directors | 0 companies |
| Henny Daarbak | Board of Directors | 0 companies |