| Revenue | DKK 24,4M | -2% |
| EBITDA | DKK 4,4M | +12% |
| Net profit | DKK 1,3M | +47% |
| Total assets | DKK 24,9M | -3% |
| Equity | DKK 6,1M | +18% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.343 | 29.381 | 38.747 | 37.742 | 37.894 | 37.101 | 36.534 | 36.739 | 38.817 | 27.463 | 13.043 | 24.479 | 24.234 | 24.820 | 24.434 |
| Staff expenses | -20.147 | -23.427 | -29.358 | -28.974 | -29.103 | -28.154 | -26.243 | -26.862 | -26.341 | -21.376 | -9.986 | -20.181 | -20.703 | -20.857 | -19.910 |
| EBITDA | 9.196 | 7.132 | 9.388 | 8.768 | 8.791 | 8.947 | 10.291 | 9.877 | 12.476 | 9.809 | 3.057 | 4.298 | 3.530 | 3.964 | 4.448 |
| Depreciation & amort. | 2.389 | -2.679 | -2.533 | -1.891 | -2.012 | -2.056 | -2.456 | -2.511 | -2.529 | -2.443 | -1.180 | -1.695 | -1.697 | -2.233 | -2.283 |
| EBIT | 6.807 | 4.453 | 6.855 | 6.877 | 6.779 | 6.891 | 7.835 | 7.366 | 9.946 | 7.366 | 1.877 | 2.603 | 1.833 | 1.731 | 2.165 |
| Net financials | -525 | -526 | -585 | -443 | -415 | -305 | -249 | -161 | -54 | -51 | -191 | -378 | -587 | -575 | -469 |
| Profit before tax | 6.281 | 2.749 | 6.271 | 6.434 | 6.365 | 6.586 | 7.586 | 7.205 | 9.892 | 3.593 | 1.687 | 2.224 | 1.246 | 1.155 | 1.696 |
| Tax | 1.581 | 664 | 1.382 | 1.514 | 1.416 | 1.486 | 1.680 | 1.596 | 2.188 | 798 | 375 | 496 | 290 | 263 | 381 |
| Net profit | 4.700 | 2.085 | 4.889 | 4.920 | 4.949 | 5.100 | 5.906 | 5.609 | 7.704 | 2.795 | 1.312 | 1.728 | 956 | 892 | 1.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.950 | 26.563 | 35.062 | 29.337 | 27.643 | 28.012 | 29.683 | 29.772 | 35.776 | 19.149 | 18.024 | 24.731 | 23.566 | 25.651 | 24.897 |
| Equity | 7.171 | 7.256 | 7.345 | 7.765 | 8.714 | 13.814 | 17.507 | 18.116 | 22.820 | 6.615 | 3.227 | 4.355 | 4.711 | 5.203 | 6.119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.931 | 2.669 | 5.396 | 6.176 | 5.239 |
| Short-term debt | 18.788 | 18.333 | 26.902 | 20.628 | 17.958 | 13.236 | 10.917 | 10.438 | 11.879 | 11.452 | 9.783 | 16.783 | 12.467 | 13.267 | 12.599 |
| Total debt | 18.788 | 18.333 | 26.902 | 20.628 | 17.958 | 13.236 | 10.917 | 10.438 | 11.879 | 11.452 | 13.714 | 19.453 | 17.863 | 19.443 | 17.837 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
CH Management | Management | 2003 | — | — |
VH Management | Management | 1987 | — | — |
AE Management | Management | 2021 | — | — |
PC Management | Management | 2026 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRIGON HOLDING A/S | Company | 66.7% | 66.7% | 2021 |
What are we Holding ApS | Company | 10.0% | 10.0% | 2021 |
AEP Holding ApS | Company | 10.0% | 10.0% | 2021 |
QX 3930 ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Claus Hafsjold Andersen | Management | 0 companies |
| Villy Hafsjold Andersen | Management | 0 companies |
| Allan Empacher Pedersen | Management | 0 companies |
| Peter Christensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Karl-Erik Slynge | Chairman | 0 companies |
| Karsten Madsen | Board of Directors | 0 companies |