| Revenue | DKK 5,2M | +14% |
| EBITDA | DKK 2,4M | +36% |
| Net profit | DKK 1,6M | +52% |
| Total assets | DKK 15,4M | -5% |
| Equity | DKK 11,4M | -11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.282 | 2.908 | 3.528 | 3.682 | 3.717 | 4.124 | 4.702 | 4.648 | 4.426 | 5.915 | 5.747 | 5.007 | 4.574 | 5.233 |
| Staff expenses | -2.361 | -2.242 | -2.601 | -3.006 | -3.003 | -3.244 | -3.329 | -3.349 | -2.537 | -3.218 | -3.006 | -2.806 | -2.828 | -2.857 |
| EBITDA | 921 | 583 | 928 | 676 | 714 | 879 | 1.373 | 1.299 | 1.889 | 2.697 | 2.742 | 2.202 | 1.746 | 2.376 |
| Depreciation & amort. | 190 | -194 | -172 | -221 | -252 | -210 | -382 | -376 | -314 | -309 | -268 | -273 | -384 | -329 |
| EBIT | 731 | 390 | 756 | 455 | 462 | 669 | 992 | 923 | 1.575 | 2.387 | 2.474 | 1.928 | 1.362 | 2.047 |
| Net financials | -28 | -67 | -41 | -45 | -38 | -25 | -44 | -39 | -29 | -56 | -78 | -46 | -37 | -37 |
| Profit before tax | 703 | 323 | 715 | 411 | 424 | 644 | 947 | 884 | 1.546 | 2.332 | 2.396 | 1.883 | 1.325 | 2.011 |
| Tax | 119 | 77 | 177 | 102 | 95 | 145 | 210 | 197 | 342 | 513 | 526 | 414 | 289 | 441 |
| Net profit | 584 | 246 | 538 | 309 | 329 | 499 | 737 | 687 | 1.204 | 1.819 | 1.870 | 1.468 | 1.036 | 1.570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.027 | 7.653 | 8.811 | 8.535 | 10.838 | 10.795 | 12.763 | 11.885 | 14.031 | 15.551 | 16.793 | 17.144 | 16.178 | 15.449 |
| Equity | 2.102 | 2.348 | 2.887 | 3.195 | 3.524 | 4.023 | 4.760 | 5.447 | 6.652 | 8.471 | 10.340 | 11.809 | 12.844 | 11.430 |
| Long-term debt | 1.259 | 1.185 | 1.105 | 1.032 | 949 | 872 | 793 | 770 | 818 | 739 | 482 | 823 | 670 | 255 |
| Short-term debt | 4.603 | 4.072 | 4.749 | 4.246 | 6.288 | 5.720 | 7.009 | 5.483 | 6.398 | 6.178 | 5.777 | 4.680 | 2.733 | 3.502 |
| Total debt | 5.862 | 5.257 | 5.855 | 5.277 | 7.237 | 6.592 | 7.802 | 6.253 | 7.216 | 6.917 | 6.259 | 5.503 | 3.068 | 3.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
FH Management | Management | 2001 | — | — |
MB Management | Management | 1999 | — | — |
SS Management | Management | 1990 | — | — |
JL Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 90.0% | 90.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Frank Højlund Lavrsen | Management | 0 companies |
| Martin Bo Christensen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Jørgen Larsen | Management | 0 companies |
| Peter Frese | Board of Directors | 0 companies |
| Georg Friedrich Schauer | Board of Directors | 0 companies |
| Jost Dietmar | Board of Directors | 0 companies |
| Hans Helmuth Schmidt | Board of Directors | 0 companies |
| Michael Verner Hans Scheiter | Board of Directors | 0 companies |
| Björn Åke Greiff | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |