| Revenue | DKK 3,2M | +13% |
| EBITDA | DKK 710K | +14% |
| Net profit | DKK 477K | +19% |
| Total assets | DKK 2,3M | -5% |
| Equity | DKK 784K | +11% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.384 | 2.239 | 2.191 | 2.255 | 2.328 | 2.520 | 2.756 | 2.836 | 2.861 | 3.236 |
| Staff expenses | -1.795 | -1.793 | -1.671 | -1.850 | -1.907 | -1.907 | -2.104 | -2.103 | -2.206 | -2.504 |
| EBITDA | 434 | 283 | 390 | 256 | 388 | 515 | 621 | 701 | 625 | 710 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -113 | -111 | -117 | -104 | -74 | -59 |
| EBIT | 434 | 283 | 390 | 256 | 276 | 404 | 504 | 597 | 551 | 652 |
| Net financials | -43 | -46 | -47 | -44 | -40 | -32 | -28 | -39 | -38 | -40 |
| Profit before tax | 391 | 237 | 343 | 212 | 236 | 372 | 476 | 558 | 513 | 611 |
| Tax | 98 | 59 | 61 | 47 | 52 | 83 | 105 | 123 | 113 | 135 |
| Net profit | 293 | 178 | 282 | 165 | 183 | 289 | 371 | 435 | 400 | 477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.972 | 2.019 | 2.050 | 2.208 | 2.072 | 2.158 | 2.358 | 2.404 | 2.456 | 2.324 |
| Equity | — | — | 165 | 330 | 513 | 502 | 623 | 707 | 708 | 784 |
| Long-term debt | 2.054 | 1.867 | 1.666 | 1.477 | 1.282 | 1.169 | 986 | 840 | 585 | 298 |
| Short-term debt | 526 | 815 | 859 | 943 | 722 | 847 | 1.019 | 1.070 | 1.279 | 1.263 |
| Total debt | 2.580 | 2.682 | 2.526 | 1.878 | 1.559 | 2.017 | 2.005 | 1.910 | 1.864 | 1.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2021 | — | — |
HP Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEG INVEST ApS | Company | 100.0% | 100.0% | 2021 |
CLAUS WICHMANN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
HENNING HORSTMANN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Simon Brandtberg Vølund | Management | 0 companies |
| Henning Paul Horstmann | Management | 0 companies |
| Birgit Horstmann | Board of Directors | 0 companies |
| Claus Wichmann | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |