| Revenue | DKK 31M | -16% |
| EBITDA | DKK -6,8M | -458% |
| Net profit | DKK 360K | -97% |
| Total assets | DKK 465,6M | +7% |
| Equity | DKK 359,4M | -1% |
| Employees | 101 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 31.804 | 36.025 | 30.367 | 31.917 | 37.238 | 37.671 | 38.944 | 35.249 | 46.166 | 41.022 | 37.105 | 31.023 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -27.580 | -30.523 | -32.184 | -0 | -0 | -0 | -36.502 | -38.414 | -43.518 | -47.435 | -48.525 | -58.036 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.892 | 15.761 | 6.921 | 3.416 | 14.034 | 14.723 | 16.504 | 9.693 | 17.421 | 10.723 | 1.892 | -6.782 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 4.791 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 13.101 | 15.761 | 6.921 | 3.416 | 14.034 | 14.723 | 16.504 | 9.693 | 17.421 | 10.723 | 1.892 | -6.782 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.471 | 12.829 | 11.867 | 8.189 | 12.045 | 2.808 | 21.874 | 20.297 | 13.796 | -23.999 | 11.806 | 8.095 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 21.572 | 28.590 | 18.788 | 11.605 | 26.079 | 17.531 | 38.378 | 29.990 | 31.217 | -13.276 | 13.698 | 1.313 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.276 | 4.689 | 2.363 | 1.426 | 4.119 | 1.663 | 5.493 | 3.281 | 4.638 | -3.756 | 2.424 | 953 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.296 | 23.901 | 16.425 | 10.179 | 21.960 | 15.868 | 32.885 | 26.709 | 26.579 | -9.520 | 11.274 | 360 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.222 | 263.881 | 281.785 | 284.145 | 309.031 | 311.944 | 342.825 | 373.253 | 393.811 | 369.993 | 435.477 | 465.558 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 235.591 | 253.213 | 270.747 | 274.512 | 292.357 | 299.749 | 326.725 | 351.225 | 372.229 | 353.101 | 363.832 | 359.432 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.163 | 3.382 | 0 | 0 | 35.467 | 32.322 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.631 | 10.668 | 11.038 | 9.633 | 16.674 | 12.079 | 13.986 | 16.971 | 19.820 | 16.892 | 35.916 | 72.956 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.631 | 10.668 | 11.038 | 9.633 | 16.674 | 12.079 | 15.149 | 20.353 | 19.820 | 16.892 | 71.383 | 105.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JF Management | Management | 2002 | — | — |
PH Management | Management | 1930 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1930 | — | — | |
| Board of Directors | 1930 | — | — | |
| Board of Directors | 1930 | — | — | |
| Board of Directors | 1930 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1930 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FABRIKANT EINAR WILLUMSENS MINDELEGAT | Company | 66.7% | 66.7% | 1979 |
| Individual | 5.0% | 5.0% | 1996 | |
AKTIESELSKABET EINAR WILLUMSEN | Company | 5.0% | 5.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Grøndal | Chief Executive Officer | 0 companies |
| Jesper Friis | Management | 0 companies |
| Per Henrik Suhr | Management | 0 companies |
| Morten Stadil | Chairman | 0 companies |
| Lasse Bolander | Board of Directors | 0 companies |
| Aksel Christian Lauesgaard Nissen | Board of Directors | 0 companies |
| Oluf Christian Engell | Board of Directors | 0 companies |
| Bernt Ruben Hansen Hjejle | Board of Directors | 0 companies |
| William Malling | Board of Directors | 0 companies |
| Karl Johan Levinsen | Board of Directors | 0 companies |
| Claus Bagger | Board of Directors | 0 companies |
| Helle Müller Petersen | Board of Directors | 0 companies |
| Jan Stumpe Hummer | Board of Directors | 0 companies |
| Thomas Rex Lindegaard | Board of Directors | 0 companies |