| Revenue | DKK 19,1M | +11% |
| EBITDA | DKK 7,9M | +3% |
| Net profit | DKK 2,3M | -4% |
| Total assets | DKK 48,9M | +12% |
| Equity | DKK 10,6M | +27% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.374 | 11.101 | 14.101 | 17.188 | 19.083 |
| Staff expenses | -4.781 | -6.054 | -7.904 | -9.566 | -11.227 |
| EBITDA | 4.462 | 4.906 | 6.197 | 7.622 | 7.855 |
| Depreciation & amort. | -2.648 | -3.150 | -2.525 | -3.977 | -4.261 |
| EBIT | 1.814 | 1.756 | 3.672 | 3.645 | 3.594 |
| Net financials | -273 | -181 | -264 | -635 | -696 |
| Profit before tax | 1.541 | 1.575 | 3.408 | 3.011 | 2.898 |
| Tax | 343 | 344 | 745 | 664 | 644 |
| Net profit | 1.198 | 1.230 | 2.663 | 2.347 | 2.254 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26.478 | 28.312 | 32.049 | 43.767 | 48.894 |
| Equity | 5.090 | 5.320 | 5.983 | 8.330 | 10.584 |
| Long-term debt | 5.428 | 4.123 | 4.495 | 6.341 | 6.554 |
| Short-term debt | 15.317 | 18.312 | 20.850 | 28.582 | 31.613 |
| Total debt | 20.745 | 22.435 | 25.346 | 34.922 | 38.167 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HM Management | Management | 2013 |
| Former (2) | ||
PB Management | Management | 1990 – 1992 |
SB Management | Management | 1990 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1990 – 2011 | |
| Board of Directors | 1990 – 2004 | |
| Board of Directors | 2004 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Søren Bek-Pedersen | Management | 0 companies |
| Henrik Mølager West Jørgensen | Management | 0 companies |
| Jørgen Helmer Hertz | Board of Directors | 0 companies |
| Thormod Thirup | Board of Directors | 0 companies |
| Lone Scharla Bek-Pedersen | Board of Directors | 0 companies |