| Revenue | DKK 3,8M | +19% |
| EBITDA | DKK 1,3M | +8% |
| Net profit | DKK 954K | +11% |
| Total assets | DKK 9,6M | -7% |
| Equity | DKK 2,2M | +5% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.685 | 7.732 | 9.257 | 8.409 | 7.480 | 8.829 | 9.049 | 9.631 | 13.993 | 16.711 | 3.926 | 3.214 | 3.823 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 81 | 79 | -741 | 208 | 178 | 579 | 411 | 934 | 1.839 | 2.066 | 1.480 | 1.237 | 1.338 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 81 | 79 | -741 | 208 | 178 | 579 | 411 | 934 | 1.839 | 2.066 | 1.480 | 1.237 | 1.338 |
| Net financials | -42 | -23 | -48 | -81 | -33 | -20 | -17 | -21 | -52 | -58 | -164 | -108 | -105 |
| Profit before tax | 40 | 74 | -1.012 | 163 | 145 | 559 | 395 | 913 | 1.788 | 2.008 | 1.316 | 1.129 | 1.233 |
| Tax | 10 | -0 | -0 | -0 | 32 | 123 | 87 | 201 | 403 | 446 | 310 | 267 | 278 |
| Net profit | 30 | 56 | -790 | 127 | 113 | 436 | 308 | 712 | 1.385 | 1.563 | 1.007 | 862 | 954 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.733 | 2.505 | 3.302 | 2.888 | 2.463 | 2.654 | 3.006 | 3.535 | 6.053 | 4.782 | 10.470 | 10.333 | 9.615 |
| Equity | 258 | 314 | -476 | -349 | -236 | 200 | 508 | 912 | 1.585 | 1.763 | 1.266 | 2.128 | 2.232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.983 | 1.614 | 1.243 |
| Short-term debt | 2.475 | 2.191 | 3.778 | 3.238 | 2.699 | 2.454 | 2.498 | 2.622 | 4.469 | 3.020 | 7.221 | 6.591 | 6.140 |
| Total debt | 2.475 | 2.191 | 3.778 | 3.238 | 2.699 | 2.454 | 2.498 | 2.622 | 4.469 | 3.020 | 9.204 | 8.205 | 7.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2012 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ER Management | Management | 1996 | — | — |
KG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EV Management | Management | 1977 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ER Management | Management | 1977 | — | — |
HE | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Salvefabrikken ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 50.0% | 50.0% | 1977 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew John Reks Jacobsen | Management | 0 companies |
| Lars Skov Ibsen | Chief Executive Officer | 0 companies |
| Erik Rasmussen | Management | 0 companies |
| Klaus Groth | Chief Executive Officer | 0 companies |
| Erik Vagn Thomsen | Management | 0 companies |
| Henrik Kjærsgaard Nielsen | Chief Executive Officer | 0 companies |
| Eigil Rechnagel | Management | 0 companies |
| Hans Erik Frederiksen | Audit | 0 companies |
| Ole Haslund | Board of Directors | 0 companies |
| Trine Bente Kjems | Board of Directors | 0 companies |
| Peter Neergaard | Board of Directors | 0 companies |
| Ole Kristensen | Board of Directors | 0 companies |
| Dorthe Groth | Chairman | 0 companies |