| Revenue | DKK 3,1M | +11% |
| EBITDA | DKK 283K | -11% |
| Net profit | DKK 186K | -5% |
| Total assets | DKK 4,1M | -44% |
| Equity | DKK 2,3M | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.356 | 2.567 | 2.288 | 2.209 | 2.756 | 2.588 | 3.400 | 2.529 | 3.508 | 3.578 | 4.457 | 2.191 | 2.749 | 3.050 |
| Staff expenses | -2.200 | -1.804 | -1.737 | -1.867 | -1.952 | -2.068 | -2.317 | -2.669 | -2.346 | -2.434 | -2.572 | -2.630 | -2.433 | -2.767 |
| EBITDA | 157 | 763 | 550 | 342 | 805 | 520 | 1.083 | -140 | 1.162 | 1.145 | 1.885 | -440 | 317 | 283 |
| Depreciation & amort. | 126 | 80 | 80 | 163 | -163 | 237 | -248 | -271 | -181 | -153 | -98 | -81 | -52 | -53 |
| EBIT | 31 | 683 | 470 | 180 | 642 | 284 | 835 | -411 | 981 | 992 | 1.788 | -521 | 265 | 230 |
| Net financials | -128 | -29 | -49 | -72 | -109 | -101 | -121 | -111 | -109 | -15 | 6 | -122 | -70 | -45 |
| Profit before tax | -97 | 654 | 421 | 108 | 533 | 183 | 714 | -521 | 873 | 977 | 1.794 | -643 | 195 | 186 |
| Tax | -23 | 166 | 109 | 28 | 124 | 43 | 160 | -113 | 193 | 217 | 397 | 31 | -0 | -0 |
| Net profit | -74 | 488 | 312 | 80 | 409 | 140 | 553 | -409 | 680 | 761 | 1.397 | -674 | 195 | 186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.473 | 4.997 | 4.287 | 4.370 | 5.860 | 6.498 | 5.656 | 5.239 | 5.212 | 6.758 | 11.002 | 4.818 | 7.402 | 4.137 |
| Equity | 2.027 | 2.515 | 2.327 | 2.082 | 2.341 | 1.832 | 2.123 | 1.614 | 2.094 | 2.554 | 3.551 | 2.278 | 2.222 | 2.308 |
| Long-term debt | 0 | 0 | 159 | 112 | 63 | 12 | 174 | 245 | 362 | 515 | 642 | 145 | 214 | 222 |
| Short-term debt | 2.445 | 2.481 | 1.790 | 2.170 | 3.455 | 4.655 | 3.359 | 3.380 | 2.756 | 3.689 | 6.809 | 2.396 | 4.966 | 1.607 |
| Total debt | 2.445 | 2.481 | 1.950 | 2.282 | 3.519 | 4.666 | 3.533 | 3.625 | 3.118 | 4.204 | 7.451 | 2.541 | 5.180 | 1.829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — | |
SB Management | Management | 2023 | — | — |
RE | Audit | 1977 | — | — |
AL Audit | Audit | 1977 | — | — |
RA | Audit | 1977 | — | — |
VK Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1977 | — | — | |
| Chairman | 1977 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEITH BOTHMANN ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Søren Windahl Pedersen | Audit | 0 companies |
| Sabina Bothmann | Management | 0 companies |
| Reg.revisor E.C.Arberg | Audit | 0 companies |
| Arne Larsen | Audit | 0 companies |
| RBH-REVISION AKTIESELSKAB | Audit | 0 companies |
| Vibeke Kraul | Management | 0 companies |
| Arne Torben Hansen | Board of Directors | 0 companies |
| Michael Ziegler | Chairman | 0 companies |
| Bettina Svane Kraul | Board of Directors | 0 companies |
| Dan Meilstrup | Board of Directors | 0 companies |
| Per Steen Pedersen | Board of Directors | 0 companies |
| Henning Klestrup | Chairman | 0 companies |
| Jorn-Dieter Børge Hulgard | Chairman | 0 companies |
| Melissa Bothmann Siim | Chairman | 0 companies |
| Hans-Erik Andersen | Board of Directors | 0 companies |
| Keith Bothmann | Board of Directors | 0 companies |
| Bianca Bothmann | Chairman | 0 companies |
| Charlotte Wittrup Bothmann Laursen | Board of Directors | 0 companies |