| Revenue | DKK 8,2M | +0% |
| EBITDA | DKK 355K | -44% |
| Net profit | DKK -326K | -156% |
| Total assets | DKK 3,5M | -16% |
| Equity | DKK -3,3M | -11% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.428 | 6.085 | 5.602 | 5.959 | 6.291 | 3.195 | 6.437 | 5.446 | 5.287 | 3.586 | 6.005 | 9.420 | 8.204 | 8.228 |
| Staff expenses | -5.227 | -5.321 | -5.228 | -4.561 | -5.373 | -2.900 | -6.229 | -7.052 | -6.183 | -4.804 | -4.487 | -7.019 | -7.567 | -7.873 |
| EBITDA | 567 | 764 | 374 | 1.398 | 918 | 295 | 208 | -1.633 | -949 | -1.403 | 1.450 | 1.401 | 637 | 355 |
| Depreciation & amort. | -67 | -65 | -58 | -136 | -247 | -118 | -316 | -427 | -479 | -632 | -610 | -519 | -494 | -495 |
| EBIT | 500 | 699 | 316 | 1.262 | 671 | 176 | -108 | -2.060 | -1.428 | -2.035 | 840 | 882 | 143 | -139 |
| Net financials | 322 | 121 | 119 | 454 | 324 | 268 | -176 | -172 | -289 | -359 | -360 | -318 | -265 | -273 |
| Profit before tax | 822 | 820 | 435 | 1.715 | 995 | 444 | -284 | -2.232 | -1.717 | -2.394 | 480 | 565 | -122 | -412 |
| Tax | 384 | 212 | 114 | 408 | 225 | 99 | -56 | -492 | -377 | -153 | -257 | 130 | 6 | -86 |
| Net profit | 439 | 608 | 320 | 1.307 | 770 | 345 | -228 | -1.740 | -1.340 | -2.241 | 738 | 435 | -128 | -326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.580 | 8.907 | 9.654 | 11.696 | 10.986 | 10.404 | 4.665 | 5.895 | 5.056 | 4.233 | 5.210 | 4.303 | 4.189 | 3.503 |
| Equity | 4.837 | 5.445 | 5.766 | 7.073 | 6.843 | 6.188 | -28 | -1.768 | -3.108 | -4.050 | -3.312 | -2.877 | -3.005 | -3.331 |
| Long-term debt | 0 | 0 | 0 | 1.848 | 1.532 | 1.345 | 625 | 573 | 518 | 5.960 | 5.346 | 4.764 | 4.712 | 4.558 |
| Short-term debt | 3.730 | 3.456 | 3.888 | 2.708 | 2.517 | 2.775 | 3.922 | 6.833 | 7.611 | 2.323 | 3.176 | 2.416 | 2.482 | 2.276 |
| Total debt | 3.730 | 3.456 | 3.888 | 4.556 | 4.049 | 4.120 | 4.547 | 7.406 | 8.129 | 8.283 | 8.522 | 7.180 | 7.194 | 6.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 1979 | — | — |
AH Management | Management | 1979 | — | — |
IP Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KANALEN HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
P.Y. Holding ApS | Company | 20.0% | 20.0% | 2022 |
VICTOR GRUPPEN HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
Sovino Brands ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Pedersen | Management | 0 companies |
| Anders Houmann | Management | 0 companies |
| Inge Pedersen | Management | 0 companies |
| Peter Yung Worth Jacobsen | Board of Directors | 0 companies |
| Torben Bo Olsen | Board of Directors | 0 companies |