| Revenue | DKK 3,8M | -22% |
| EBITDA | DKK -1,7M | -329% |
| Net profit | DKK -2,6M | -33% |
| Total assets | DKK 30,4M | -27% |
| Equity | DKK 9,2M | -22% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.406 | 4.795 | 4.419 | 5.216 | 5.535 | 5.311 | 7.756 | 7.100 | 7.067 | 9.520 | 7.797 | 6.563 | 4.842 | 3.795 |
| Staff expenses | -3.538 | -3.546 | -3.345 | -3.249 | -3.459 | -3.810 | -4.963 | -5.050 | -4.678 | -5.766 | -6.074 | -5.137 | -4.616 | -5.495 |
| EBITDA | 868 | 1.249 | 1.074 | 1.967 | 2.076 | 1.502 | 2.793 | 2.050 | 2.334 | 3.754 | 1.715 | 1.426 | -397 | -1.700 |
| Depreciation & amort. | -378 | -402 | -518 | -506 | -457 | -340 | -461 | -523 | -577 | -556 | -630 | -645 | -626 | -607 |
| EBIT | 490 | 847 | 556 | 1.461 | 1.619 | 1.161 | 2.333 | 1.527 | 1.757 | 3.198 | 1.085 | 782 | -1.023 | -2.307 |
| Net financials | -878 | -1.239 | -912 | -880 | -783 | -600 | -435 | -623 | -305 | -196 | -269 | -1.168 | -1.434 | -974 |
| Profit before tax | -388 | -392 | -356 | 581 | 836 | 562 | 1.898 | 905 | 1.452 | 3.002 | 816 | -387 | -2.457 | -3.281 |
| Tax | -97 | -252 | -155 | 44 | 184 | 119 | 421 | 201 | 321 | 650 | 183 | -82 | -535 | -723 |
| Net profit | -292 | -139 | -201 | 537 | 652 | 443 | 1.476 | 704 | 1.131 | 2.352 | 633 | -305 | -1.921 | -2.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.700 | 36.310 | 35.055 | 34.477 | 31.260 | 25.454 | 29.394 | 32.575 | 28.285 | 25.397 | 39.321 | 42.988 | 41.814 | 30.362 |
| Equity | 6.411 | 6.272 | 6.071 | 6.608 | 7.261 | 7.703 | 9.180 | 9.884 | 11.014 | 13.366 | 13.999 | 13.694 | 11.773 | 9.216 |
| Long-term debt | 9.457 | 9.224 | 8.728 | 7.952 | 7.693 | 8.007 | 6.908 | 7.098 | 6.717 | 6.213 | 4.920 | 4.210 | 3.500 | 2.788 |
| Short-term debt | 18.826 | 18.695 | 17.919 | 17.536 | 14.112 | 8.201 | 11.654 | 13.804 | 8.826 | 4.009 | 18.448 | 22.885 | 24.719 | 17.148 |
| Total debt | 28.283 | 27.919 | 26.647 | 25.488 | 21.806 | 16.209 | 18.561 | 20.902 | 15.543 | 10.223 | 23.368 | 27.096 | 28.220 | 19.936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
HE Management | Management | 1989 | — | — |
JL Management | Management | 2024 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KB Aalborg A/S | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Engelbrecht Bertelsen | Management | 0 companies |
| Jeannette Leth Bertelsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Preben Alex Christiansen | Board of Directors | 0 companies |
| Ib Eske Dyrvig Johannesen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Freddy Poulsen | Board of Directors | 0 companies |
| Sten Møller | Board of Directors | 0 companies |
| Kaj Ørsted Balsborg | Board of Directors | 0 companies |
| Bent Kolmorgen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Lillian Bertelsen | Board of Directors | 0 companies |
| Charlotte Gjøtz Petersen | Board of Directors | 0 companies |