| Revenue | DKK 715,9M | +5% |
| EBITDA | DKK 17,8M | -32% |
| Net profit | DKK -5,6M | -320% |
| Total assets | DKK 277,6M | +8% |
| Equity | DKK 40,2M | -12% |
| Employees | 227 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 454.204 | 481.383 | 598.152 | 679.958 | 715.896 |
| Staff expenses | -80.106 | -87.782 | -96.160 | -111.664 | -135.909 |
| EBITDA | 20.216 | 5.517 | 25.425 | 26.097 | 17.808 |
| Depreciation & amort. | -14.862 | -16.141 | -15.446 | -14.529 | -16.214 |
| EBIT | 5.354 | -10.624 | 9.980 | 11.568 | 1.594 |
| Net financials | -1.883 | -2.391 | -4.555 | -8.480 | -8.936 |
| Profit before tax | 3.471 | -13.015 | 5.425 | 3.088 | -7.342 |
| Tax | 766 | -3.182 | 953 | 533 | -1.731 |
| Net profit | 2.705 | -9.833 | 4.472 | 2.555 | -5.611 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 212.324 | 232.296 | 268.807 | 256.306 | 277.554 |
| Equity | 48.613 | 38.781 | 43.252 | 45.807 | 40.196 |
| Long-term debt | 89.068 | 112.746 | 97.079 | 85.522 | 102.688 |
| Short-term debt | 70.504 | 79.813 | 126.235 | 121.955 | 131.219 |
| Total debt | 159.572 | 192.559 | 223.314 | 207.477 | 233.907 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2018 |
| Former (2) | ||
UC | Management | 1987 – 1993 |
PK Management | Management | 1987 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2018 | |
| Former (12) | ||
| Board of Directors | 1987 – 1998 | |
| Board of Directors | 1987 – 1994 | |
| Board of Directors | 1987 – 1994 | |
| Board of Directors | 1987 – 1993 | |
| Board of Directors | 1987 – 1993 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 1987 – 1994 | |
| Board of Directors | 2008 – 2016 | |
| Board of Directors | 1987 – 2022 | |
| Board of Directors | 1987 – 1994 | |
| Board of Directors | 1987 – 2008 | |
| Board of Directors | 1987 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Christian Lauritz Danneskiold-Samsøe | Management | 0 companies |
| Martin Aagaard Pedersen | Management | 0 companies |
| Per Krag | Management | 0 companies |
| Keld Houen Pedersen | Chairman | 0 companies |
| Jørgen Ugilt | Board of Directors | 0 companies |
| Christine Nilmini Aagaard Pedersen | Board of Directors | 0 companies |
| Kent Villibald Hansen | Board of Directors | 0 companies |
| Erik Nyborg | Board of Directors | 0 companies |
| Frede Mørck | Board of Directors | 0 companies |
| Roberto Kayser | Board of Directors | 0 companies |
| John Houen Pedersen | Board of Directors | 0 companies |
| John Kurt Ødegaard | Board of Directors | 0 companies |
| Niels Malling Laursen | Board of Directors | 0 companies |
| Egon Aagaard Sørensen | Board of Directors | 0 companies |
| Claus Bo Nielsen | Board of Directors | 0 companies |
| Tage Christiansen | Board of Directors | 0 companies |
| John Peter Kissow | Board of Directors | 0 companies |