| Revenue | DKK 223,5M | +108% |
| EBITDA | DKK 15M | +473% |
| Net profit | DKK 13,1M | +6952% |
| Total assets | DKK 213,9M | +380% |
| Equity | DKK 27,7M | +90% |
| Employees | 39 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 85.389 | 115.708 | 150.255 | 107.701 | 223.492 |
| Staff expenses | -34.580 | -33.174 | -37.174 | -41.400 | -43.217 |
| EBITDA | 4.483 | 5.605 | 12.464 | 2.612 | 14.965 |
| Depreciation & amort. | -2.141 | -1.906 | -2.051 | -2.313 | -1.718 |
| EBIT | 2.342 | 3.699 | 10.413 | 299 | 13.247 |
| Net financials | 29 | 70 | 146 | 179 | 1.649 |
| Profit before tax | 2.371 | 3.769 | 10.559 | 478 | 14.896 |
| Tax | 570 | 688 | 14.237 | 292 | 1.780 |
| Net profit | 1.801 | 3.081 | -3.678 | 186 | 13.116 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 32.820 | 40.755 | 59.752 | 44.540 | 213.940 |
| Equity | 16.790 | 18.070 | 14.392 | 14.578 | 27.694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.997 | 22.604 | 45.240 | 29.779 | 186.097 |
| Total debt | 15.997 | 22.604 | 45.240 | 29.779 | 186.097 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NF Management | Management | 2003 |
| Former (4) | ||
ET | Audit | 1989 – 1990 |
| Audit | 1989 – 1993 | |
SH Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
PE Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2021 | |
| Board of Directors | 2014 | |
| Former (16) | ||
| Board of Directors | 2012 – 2020 | |
| Chairman | 2003 – 2004 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 1989 – 1990 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2012 – 2014 | |
| Board of Directors | 1989 – 2001 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2021 – 2026 | |
| Board of Directors | 2001 – 2007 | |
| Chairman | 1989 – 1990 | |
| Board of Directors | 1989 – 2004 | |
| Chairman | 2004 – 2012 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Niels Frandsen | Management | 0 companies |
| Søren Holmgaard | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jan Jesper Ploug | Board of Directors | 0 companies |
| Joseph Andreas Neyens | Chairman | 0 companies |
| Rolf Ingvar Zander | Board of Directors | 0 companies |
| Rainer Krimshandl | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Gerald Tietscher | Board of Directors | 0 companies |
| Patricio Alfredo Duenas | Board of Directors | 0 companies |
| Terje John Schrøder | Chairman | 0 companies |
| Wulf-Dietrich Oertel | Board of Directors | 0 companies |
| Terje John Schröder | Board of Directors | 0 companies |
| Ralf Maximilian Watamaniuk | Chairman | 0 companies |
| Frank Oehler | Board of Directors | 0 companies |
| Hans Jürgen Selig | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Leif Ole Lund-Andersen | Board of Directors | 0 companies |
| Markus Becker | Chairman | 0 companies |
| Andre Gerd Willi Luitz | Board of Directors | 0 companies |
| Dietmar Vahldiek | Chairman | 0 companies |
| Bernhard Konrad Josef Grøtsch | Board of Directors | 0 companies |