| Revenue | DKK 58,7M | -25% |
| EBITDA | DKK 18,9M | -46% |
| Net profit | DKK -7,3M | -194% |
| Total assets | DKK 125,2M | -23% |
| Equity | DKK 22,4M | -24% |
| Employees | 56 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.642 | 33.445 | 49.028 | 47.394 | 67.478 | 50.503 | 45.210 | 67.293 | 66.464 | 60.755 | 77.646 | 78.630 | 58.671 |
| Staff expenses | -26.596 | -27.633 | -34.758 | -33.233 | -31.632 | -32.066 | -29.935 | -36.730 | -36.423 | -38.409 | -44.606 | -43.633 | -39.732 |
| EBITDA | 15.046 | 5.812 | 13.964 | 13.860 | 35.846 | 18.110 | 15.275 | 30.562 | 30.038 | 22.346 | 33.040 | 34.998 | 18.940 |
| Depreciation & amort. | -18.370 | -25.152 | -30.731 | -25.371 | -15.896 | -14.039 | -13.803 | -19.309 | -23.199 | -26.170 | -27.275 | -23.906 | -24.778 |
| EBIT | -3.323 | -19.340 | -16.767 | -11.511 | 19.950 | 4.071 | 1.471 | 11.253 | 6.839 | -3.824 | 5.765 | 11.091 | -5.839 |
| Net financials | -5.060 | -5.542 | -7.137 | -5.328 | -1.276 | -1.207 | -1.383 | -1.561 | -2.483 | -1.553 | -2.225 | -4.587 | -1.427 |
| Profit before tax | -8.383 | -24.882 | -23.904 | -16.839 | 18.674 | 2.864 | 88 | 9.692 | 4.356 | -5.378 | 3.540 | 6.504 | -7.265 |
| Tax | 4.722 | 7.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.300 | -1.200 | -0 |
| Net profit | -13.105 | -31.882 | -23.904 | -16.839 | 18.674 | 2.864 | 88 | 9.692 | 4.356 | -5.378 | 5.840 | 7.704 | -7.265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109.300 | 103.264 | 112.068 | 79.233 | 75.833 | 82.098 | 81.199 | 119.071 | 118.509 | 182.863 | 175.941 | 162.673 | 125.157 |
| Equity | -5.547 | -37.429 | -61.333 | -14.172 | 4.502 | 7.366 | 7.454 | 17.146 | 21.502 | 16.124 | 21.964 | 29.669 | 22.403 |
| Long-term debt | 94.727 | 99.196 | 94.708 | 82.200 | 52.000 | 18.700 | 4.000 | 3.794 | 3.348 | 8.286 | 38.383 | 5 | 0 |
| Short-term debt | 20.119 | 41.498 | 78.694 | 11.205 | 19.331 | 56.032 | 69.745 | 98.130 | 93.658 | 158.453 | 115.593 | 121.825 | 78.951 |
| Total debt | 114.846 | 140.693 | 173.402 | 93.405 | 71.331 | 74.732 | 73.745 | 101.924 | 97.007 | 166.739 | 153.977 | 121.829 | 78.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2007 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
ET | Audit | 1988 | — | — |
KH Management | Management | 2014 | — | — |
HS Management | Management | 2020 | — | — |
PR Management | Management | 2007 | — | — |
TK Management | Management | 2012 | — | — |
EB Management | Management | 1988 | — | — |
PE Management | Management | 2006 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 20.0% | 20.0% | 2010 | |
| Individual | 0.0% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Svend Thielfoldt | Management | 0 companies |
| Søren Peter Alling Toubro | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kim Hass | Management | 0 companies |
| Henrik Søgård Olsen | Management | 0 companies |
| Peter Rübel | Management | 0 companies |
| Torben Kim Dahl-Olsen | Management | 0 companies |
| Erik Boye Kromann | Management | 0 companies |
| Per Egede Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Carl Heathcote | Chairman | 0 companies |
| Robert Frank Ulrich Hauser | Board of Directors | 0 companies |
| Robert Frank Ulrich Hauser | Board of Directors | 0 companies |
| Morten Gubi Brix | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Alexander Heinz Schwörer | Chairman | 0 companies |
| Joel Claes-Uno Friden | Board of Directors | 0 companies |
| Artur Schworer | Board of Directors | 0 companies |
| Philip Baruch | Board of Directors | 0 companies |
| Jesper Salskov | Board of Directors | 0 companies |
| Nils-Arne Eriksson | Board of Directors | 0 companies |
| Ulf Martin Larsson | Board of Directors | 0 companies |
| Martin Schlecker | Chairman | 0 companies |
| Alexander Michael Held | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jan Anders Aronsson | Board of Directors | 0 companies |
| Bent Bengt Torell | Board of Directors | 0 companies |
| Sture Kullman | Board of Directors | 0 companies |
| Christian Johannes Schwörer | Board of Directors | 0 companies |