| Revenue | DKK 22,1M | +172% |
| EBITDA | DKK 12,6M | +356% |
| Net profit | DKK 2,2M | +148% |
| Total assets | DKK 90,2M | -8% |
| Equity | DKK 59,6M | +4% |
| Employees | 40 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.905 | 23.184 | — | 23.753 | 28.662 | 25.641 | 17.165 | 20.403 | 22.690 | 15.154 | 8.123 | 22.118 |
| Staff expenses | -17.622 | -17.957 | -19.270 | -20.382 | -23.633 | -25.528 | -22.299 | -25.638 | -0 | -0 | -0 | -0 |
| EBITDA | 18.337 | 17.847 | 3.971 | 12.978 | 18.901 | 16.582 | 8.017 | 10.920 | 11.556 | 6.696 | 2.757 | 12.573 |
| Depreciation & amort. | -3.260 | -3.504 | -3.956 | -4.395 | -6.179 | -6.742 | -6.440 | -6.411 | -5.780 | -3.634 | -6.802 | -8.068 |
| EBIT | 15.077 | 14.343 | 15 | 8.583 | 12.722 | 9.840 | 1.577 | 4.509 | 5.776 | 3.062 | -4.045 | 4.505 |
| Net financials | -310 | -326 | -155 | -359 | -908 | -615 | -374 | -395 | -279 | -1.099 | -1.896 | -1.654 |
| Profit before tax | 14.767 | 10.233 | 9.476 | 8.224 | 11.772 | 9.225 | 1.203 | 4.114 | 5.497 | 1.963 | -5.941 | 2.851 |
| Tax | 3.863 | 2.446 | 2.168 | 1.947 | 2.587 | 2.041 | 254 | 920 | 1.009 | 649 | -1.307 | 629 |
| Net profit | 10.904 | 7.787 | 7.308 | 6.277 | 9.185 | 7.184 | 949 | 3.194 | 4.488 | 1.314 | -4.634 | 2.222 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.306 | 66.048 | 63.954 | 108.858 | 99.708 | 78.848 | 77.765 | 83.883 | 105.849 | 103.876 | 98.544 | 90.217 |
| Equity | 40.365 | 40.692 | 36.810 | 35.649 | 44.835 | 27.019 | 27.968 | 31.162 | 60.648 | 61.962 | 57.328 | 59.550 |
| Long-term debt | 0 | 0 | -63 | 14.431 | 31.654 | 12.925 | 12.816 | 13.518 | 12.582 | 12.104 | 11.600 | 10.960 |
| Short-term debt | 24.941 | 25.356 | 27.144 | 56.767 | 21.054 | 37.820 | 35.806 | 38.017 | 31.917 | 28.460 | 29.491 | 19.272 |
| Total debt | 24.941 | 25.356 | 27.144 | 71.198 | 52.708 | 50.745 | 48.622 | 51.535 | 44.499 | 40.564 | 41.091 | 30.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Deputy | Deputy | 2016 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 1986 | — | — |
LM Deputy | Deputy | 1986 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SB Management | Management | 1997 | — | — |
IF Deputy | Deputy | 2000 | — | — |
WA Management | Management | 1999 | — | — |
AH Deputy | Deputy | 2000 | — | — |
FG Management | Management | 1992 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
KE | Deputy | 2016 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JV Deputy | Deputy | 2006 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TJ Deputy | Deputy | 1986 | — | — |
HL Deputy | Deputy | 1995 | — | — |
RS | Deputy | 1995 | — | — |
AJ Management | Management | 1986 | — | — |
ON Management | Management | 1986 | — | — |
SS Founder | Founder | 1986 | — | — |
LB Management | Management | 1996 | — | — |
RT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Iren Madsen | Deputy | 0 companies |
| Peter Vammen | Chief Executive Officer | 0 companies |
| Lilja Margrethe Nielsen | Deputy | 0 companies |
| Jørgen Winther | Chief Executive Officer | 0 companies |
| Steffen Busk Jespersen | Management | 0 companies |
| Ida Friis Rudbeck-Rønne | Deputy | 0 companies |
| Werner Aage Halkjær Nielsen | Management | 0 companies |
| Alex Holst | Deputy | 0 companies |
| Finn Georg Rüsander | Management | 0 companies |
| Jens Højsager Damgaard | Chief Executive Officer | 0 companies |
| Knud Erik Gosvig Jakobsen | Deputy | 0 companies |
| Erik Mortensen | Chief Executive Officer | 0 companies |
| Jan Vemmelund | Deputy | 0 companies |
| Annika Madeleine Sundell | Chief Executive Officer | 0 companies |
| Torben Junker Andersen | Deputy | 0 companies |
| Henrik Lebeck Kofoed | Deputy | 0 companies |
| Rita Steenholt Christensen | Deputy | 0 companies |
| Arne Jørgensen | Management | 0 companies |
| Ole Nielsen | Management | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Leif Busch Hansen | Management | 0 companies |
| Rasmus Thinggaard | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Slawomir Adam Janiszewski | Board of Directors | 0 companies |
| Bente Abildtrup | Board of Directors | 0 companies |
| Hugo Husted Svendsen | Board of Directors | 0 companies |
| Claus Hyla | Board of Directors | 0 companies |
| Bent Sandberg Henriksen | Board of Directors | 0 companies |
| Birgit Boden | Board of Directors | 0 companies |
| Sandra Marion Elisabeth Konnertz | Board of Directors | 0 companies |
| Ole Søgaard Nielsen | Board of Directors | 0 companies |
| Michel Schütz | Board of Directors | 0 companies |
| Jakob Mosser | Chairman | 0 companies |
| Emil Mads Berg | Board of Directors | 0 companies |
| Niels Jacob Jensen | Board of Directors | 0 companies |
| Oliver Herlt | Board of Directors | 0 companies |
| Thomas Finn | Deputy Chairman | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Karsten Nielsen | Board of Directors | 0 companies |
| Hans Wilhelm Schur | Chairman | 0 companies |
| Christian Kolarik | Board of Directors | 0 companies |
| Clara Skov Sølverbo | Board of Directors | 0 companies |
| Michael Bryhl | Board of Directors | 0 companies |
| Juan Luis Martinez Arteaga | Chairman | 0 companies |
| Aase Hjaltelin Olesen | Board of Directors | 0 companies |
| Johnny Erik Bryhl | Board of Directors | 0 companies |
| Louis Rasmussen | Board of Directors | 0 companies |
| Markus Petersen | Board of Directors | 0 companies |
| Jørn Aage Hansen | Board of Directors | 0 companies |
| Frank Schürmann | Board of Directors | 0 companies |
| Knud Jensen | Board of Directors | 0 companies |
| Marek Pawlak | Chairman | 0 companies |
| Kasmi Nöel | Chairman | 0 companies |
| Knud Jespersen | Board of Directors | 0 companies |
| Johan Axel Schur | Chairman | 0 companies |
| Thomas Stegmann Gravesen | Board of Directors | 0 companies |
| Karsten Morgen Jensen | Board of Directors | 0 companies |
| Hans Jørgen Pedersen | Board of Directors | 0 companies |
| Michael Schernthaner | Chairman | 0 companies |