| Revenue | DKK 2M | +12% |
| EBITDA | DKK 1,5M | +19% |
| Net profit | DKK -343K | +38% |
| Total assets | DKK 36,2M | -1% |
| Equity | DKK 5,4M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.044 | 1.197 | 1.727 | 1.804 | 2.078 | 2.654 | 2.646 | 2.438 | 2.333 | 2.520 | 1.994 | 1.811 | 2.031 |
| Staff expenses | -316 | -325 | -0 | -0 | -0 | -0 | -0 | -0 | -510 | -486 | -486 | -560 | -539 |
| EBITDA | 358 | -57 | -17 | 185 | 151 | 316 | 52 | -181 | -177 | -211 | 1.509 | 1.251 | 1.492 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.242 | -1.188 | -1.179 |
| EBIT | 358 | -57 | -17 | 185 | 151 | 316 | 52 | -181 | -177 | -211 | 266 | 62 | 313 |
| Net financials | -49 | -103 | -329 | -292 | -308 | -157 | -415 | -452 | -269 | -128 | -185 | -524 | -505 |
| Profit before tax | 192 | -161 | -346 | -108 | -157 | 159 | 2.027 | 29 | 519 | -339 | 81 | -462 | -193 |
| Tax | 47 | -54 | -73 | -17 | -35 | 43 | 448 | 216 | 135 | 129 | 213 | 96 | 150 |
| Net profit | 145 | -107 | -272 | -90 | -123 | 116 | 1.579 | -187 | 384 | -467 | -132 | -558 | -343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.359 | 21.719 | 21.193 | 20.454 | 30.406 | 35.410 | 36.050 | 35.738 | 37.771 | 37.203 | 37.265 | 36.620 | 36.203 |
| Equity | 5.647 | 5.540 | 5.268 | 5.178 | 5.055 | 5.171 | 6.749 | 6.562 | 6.946 | 6.479 | 6.347 | 5.789 | 5.446 |
| Long-term debt | 2.987 | 11.249 | 10.711 | 10.054 | 17.147 | 16.393 | 15.075 | 14.539 | 15.650 | 15.126 | 14.751 | 14.459 | 29.941 |
| Short-term debt | 751 | 4.250 | 4.632 | 4.755 | 7.890 | 13.757 | 14.138 | 14.636 | 15.174 | 15.599 | 16.167 | 16.372 | 817 |
| Total debt | 3.738 | 15.498 | 15.342 | 14.810 | 25.037 | 30.150 | 29.212 | 29.176 | 30.824 | 30.725 | 30.918 | 30.831 | 30.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 2010 | — | — |
JL Audit | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIENKO LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bodil Holmer Larsen | Management | 0 companies |
| Jørn Laage Nielsen | Audit | 0 companies |
| Lasse Kjeld Sienko Larsen | Chairman | 0 companies |
| Karen Sørensen | Board of Directors | 0 companies |
| Kresten Hansen | Board of Directors | 0 companies |
| Anders Holmer Flansmose | Board of Directors | 0 companies |
| Mads Holmer Sienko Larsen | Board of Directors | 0 companies |
| Jimmy Sienko Larsen | Board of Directors | 0 companies |
| Michael Sienko | Board of Directors | 0 companies |