| Revenue | DKK 9M | +11% |
| EBITDA | DKK 3,1M | +22% |
| Net profit | DKK 671K | +38% |
| Total assets | DKK 24M | +6% |
| Equity | DKK 7,6M | +10% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.481 | 5.159 | 6.243 | 8.091 | 8.955 |
| Staff expenses | -2.248 | -3.727 | -5.653 | -5.543 | -5.848 |
| EBITDA | 2.233 | 1.432 | 538 | 2.548 | 3.107 |
| Depreciation & amort. | -1.110 | -1.411 | -1.487 | -1.690 | -1.723 |
| EBIT | 1.124 | 21 | -949 | 859 | 1.384 |
| Net financials | -78 | -191 | -214 | -234 | -523 |
| Profit before tax | 1.046 | -170 | -1.163 | 625 | 861 |
| Tax | 230 | -32 | -256 | 138 | 190 |
| Net profit | 815 | -138 | -908 | 487 | 671 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 24.044 | 20.607 | 17.637 | 22.626 | 24.000 |
| Equity | 7.468 | 7.330 | 6.423 | 6.910 | 7.581 |
| Long-term debt | 12.462 | 8.649 | 7.225 | 12.061 | 13.739 |
| Short-term debt | 2.951 | 3.516 | 3.057 | 2.922 | 1.992 |
| Total debt | 15.413 | 12.165 | 10.282 | 14.984 | 15.731 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
NE Founder | Founder | 1990 |
NJ Founder | Founder | 1990 |
NG Management | Management | 2019 |
LH Founder | Founder | 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Former (4) | ||
| Board of Directors | 1997 – 2019 | |
| Chairman | 1990 – 2013 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 1990 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Rugholm Bock | Founder | 0 companies |
| Niels Jørgen Rugholm Bock | Founder | 0 companies |
| Niels Gregers Hansen Boers | Management | 0 companies |
| Lars Henrik Rugholm Bock | Founder | 0 companies |
| Ib Gregers Hansen Boers | Chairman | 0 companies |
| Charlotte Bock | Board of Directors | 0 companies |
| Ane Mette Rugholm Bock | Chairman | 0 companies |
| Britta Bjerregaard Bock | Board of Directors | 0 companies |
| Aase Bock | Board of Directors | 0 companies |
| Jørn Pedersen | Board of Directors | 0 companies |