| Revenue | DKK 94,6M | +16% |
| EBITDA | DKK 20,3M | +267% |
| Net profit | DKK 16,4M | +255% |
| Total assets | DKK 58,6M | +17% |
| Equity | DKK 22,2M | +106% |
| Employees | 88 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188.993 | 46.554 | 45.571 | 53.518 | 50.739 | 61.688 | 70.978 | 79.976 | 81.953 | 59.049 | 81.274 | 94.550 |
| Staff expenses | -25.029 | -21.489 | -29.888 | -48.284 | -52.426 | -59.114 | -65.045 | -72.351 | -72.481 | -68.379 | -75.738 | -74.234 |
| EBITDA | 25.531 | 25.065 | 15.683 | 5.234 | -1.687 | 2.574 | 5.933 | 7.625 | 9.472 | -9.330 | 5.536 | 20.316 |
| Depreciation & amort. | -79 | -116 | -58 | -39 | -124 | -133 | -133 | -55 | -60 | -0 | -62 | -91 |
| EBIT | 25.452 | 24.949 | 15.625 | 5.194 | -1.811 | 2.441 | 5.801 | 7.570 | 9.412 | -9.330 | 5.474 | 20.225 |
| Net financials | 868 | 870 | 244 | 626 | 869 | 845 | 640 | 590 | -381 | 322 | 532 | 876 |
| Profit before tax | 26.320 | 25.819 | 15.869 | 5.820 | -942 | 3.286 | 6.440 | 8.160 | 9.031 | -9.008 | 6.006 | 21.101 |
| Tax | 6.600 | 6.333 | 3.755 | 1.294 | -137 | 783 | 1.512 | 1.814 | 2.003 | -1.937 | 1.375 | 4.656 |
| Net profit | 19.720 | 19.486 | 12.114 | 4.527 | -806 | 2.503 | 4.928 | 6.346 | 7.028 | -7.071 | 4.631 | 16.445 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.008 | 43.360 | 68.098 | 55.142 | 61.450 | 69.071 | 66.233 | 63.651 | 70.158 | 50.911 | 50.240 | 58.584 |
| Equity | 20.302 | 20.088 | 32.202 | 21.729 | 16.423 | 18.926 | 20.854 | 14.200 | 21.228 | 6.157 | 10.789 | 22.235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.035 | 5.992 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.706 | 23.272 | 35.896 | 33.413 | 45.027 | 50.145 | 43.345 | 43.460 | 48.931 | 44.754 | 39.451 | 36.349 |
| Total debt | 25.706 | 23.272 | 35.896 | 33.413 | 45.027 | 50.145 | 45.380 | 49.451 | 48.931 | 44.754 | 39.451 | 36.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
ET | Audit | 1989 | — | — |
TS Management | Management | 1989 | — | — |
JJ Management | Management | 2001 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
DB Management | Management | 1989 | — | — |
AG Management | Management | 1989 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 1989 | — | — |
PE Management | Management | 1997 | — | — |
PE Management | Management | 1989 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| James Edward Gordon McGrath | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Torben Seiersen | Management | 0 companies |
| Jan Jægergaard | Management | 0 companies |
| Albert Rickard Stromberg | Chief Executive Officer | 0 companies |
| Dennis Blome | Management | 0 companies |
| Anne Grete Christensen | Management | 0 companies |
| Jørgen Skov | Chief Executive Officer | 0 companies |
| Lennart Levi Malm | Chief Executive Officer | 0 companies |
| Peter Erhart Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Tessi Maria-Therese Romell | Chief Executive Officer | 0 companies |
| Dominique Legrand | Board of Directors | 0 companies |
| Bernd Rainer Schaumann | Board of Directors | 0 companies |
| Pierre Werner | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Tessi Maria-Therese Romell | Board of Directors | 0 companies |
| Freddy Christensen | Chairman | 0 companies |
| Paul Olivier Maizou | Board of Directors | 0 companies |
| Jeanne Christensen Glud | Board of Directors | 0 companies |
| Francois Henri de Guenyveau | Board of Directors | 0 companies |
| Roger Gérard Lapierre | Chairman | 0 companies |
| Christian Bourriague | Board of Directors | 0 companies |
| Shona Fay Bell | Board of Directors | 0 companies |
| Andrew Dominic Scipio del Campo | Board of Directors | 0 companies |
| Michael Kunze | Chairman | 0 companies |
| Antonia Sandra Raluca Manolescu | Chairman | 0 companies |
| Jean Yves Berger | Board of Directors | 0 companies |
| Laurent Pierre Bernard Marais | Chairman | 0 companies |
| Finn Schjeldahl Hansen | Board of Directors | 0 companies |
| Stéphanie Marie Macé Domange | Chairman | 0 companies |
| Hans Oluf Tobisson | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Andrew Samuel Kaminsky | Board of Directors | 0 companies |
| Isabelle Burckle | Board of Directors | 0 companies |