| Revenue | DKK 22,5M | +6% |
| EBITDA | DKK 9,3M | +14% |
| Net profit | DKK 6,5M | +16% |
| Total assets | DKK 73,5M | +18% |
| Equity | DKK 29,6M | +28% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.510 | 4.262 | 5.294 | 6.755 | 6.248 | 7.359 | 8.445 | 11.874 | 13.014 | 15.241 | 18.698 | 21.483 | 21.241 | 22.460 |
| Staff expenses | -3.011 | -3.147 | -4.058 | -4.869 | -4.972 | -5.789 | -7.049 | -8.323 | -8.784 | -9.749 | -11.622 | -12.809 | -13.104 | -13.159 |
| EBITDA | 1.499 | 1.115 | 1.236 | 1.886 | 1.276 | 1.570 | 1.396 | 3.550 | 4.230 | 5.492 | 7.076 | 8.674 | 8.136 | 9.267 |
| Depreciation & amort. | -352 | -252 | -168 | -459 | -164 | -305 | -348 | -434 | -446 | -599 | -722 | -608 | -744 | -829 |
| EBIT | 1.147 | 863 | 1.068 | 1.427 | 1.112 | 1.265 | 1.049 | 3.116 | 3.784 | 4.893 | 6.354 | 8.066 | 7.392 | 8.438 |
| Net financials | -373 | -599 | -218 | -16 | -14 | -15 | -173 | -225 | -173 | -153 | -262 | -159 | -183 | -112 |
| Profit before tax | 775 | 264 | 850 | 1.411 | 1.098 | 1.250 | 875 | 2.892 | 3.611 | 4.740 | 6.092 | 7.906 | 7.208 | 8.326 |
| Tax | 306 | 233 | 237 | 334 | 244 | 278 | 197 | 643 | 806 | 1.048 | 1.351 | 1.760 | 1.597 | 1.841 |
| Net profit | 469 | 31 | 613 | 1.077 | 854 | 972 | 679 | 2.249 | 2.805 | 3.692 | 4.741 | 6.146 | 5.611 | 6.485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.179 | 15.600 | 22.008 | 21.226 | 22.180 | 24.765 | 36.001 | 40.146 | 38.240 | 49.538 | 55.847 | 63.394 | 62.368 | 73.532 |
| Equity | 748 | 779 | 4.392 | 5.469 | 6.323 | 7.295 | 7.223 | 9.472 | 12.277 | 14.969 | 17.710 | 21.356 | 23.101 | 29.586 |
| Long-term debt | 412 | 596 | 4.088 | 3.866 | 3.645 | 3.428 | 3.209 | 2.989 | 2.768 | 2.546 | 2.326 | 2.133 | 3.871 | 3.741 |
| Short-term debt | 12.431 | 14.821 | 13.510 | 11.847 | 12.095 | 13.905 | 25.390 | 27.487 | 22.964 | 31.701 | 35.449 | 39.511 | 34.969 | 39.798 |
| Total debt | 12.431 | 14.821 | 17.598 | 15.713 | 15.740 | 17.333 | 28.598 | 30.476 | 25.731 | 34.247 | 37.775 | 41.644 | 38.840 | 43.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1991 | — | — |
| Audit | 1991 | — | — | |
PM Management | Management | 1991 | — | — |
JO Founder | Founder | 1991 | — | — |
BO Management | Management | 1991 | — | — |
Nd Founder | Founder | 1991 | — | — |
MP Founder | Founder | 1991 | — | — |
HF Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
DANSK LANDBRUGS GROVVARESELSKAB A.M.B.A. | Company | 15.0% | 15.0% | 2023 |
| Individual | 15.0% | 15.0% | 2025 | |
| Individual | 15.0% | 15.0% | 2023 | |
HEFI INVEST ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Revisionsfa. Brandt & Sigsten Pedersen, Statsaut.revisorer | Audit | 0 companies |
| Poul Møller | Management | 0 companies |
| Jens Ole Mengel | Founder | 0 companies |
| Bent Ove Aarøe | Management | 0 companies |
| Niels de Fønss | Founder | 0 companies |
| Michael Prasanjit Baruah | Founder | 0 companies |
| Henrik Fisker | Management | 0 companies |
| Sten Anders Erland Persson | Board of Directors | 0 companies |
| Cornelis Anthonie Kuypers | Board of Directors | 0 companies |
| Walter Siegfried Fritz Thönebe | Board of Directors | 0 companies |
| Jørn Jørgensen | Chairman | 0 companies |
| Johanne Rønnow Olsen | Board of Directors | 0 companies |
| Frank Plüschke | Board of Directors | 0 companies |
| Mathias Walter Alfred Thönebe | Deputy Chairman | 0 companies |
| Trond Fidje | Board of Directors | 0 companies |
| Mathias Walter Alfred Thönebe | Board of Directors | 0 companies |
| Vagn Balle Hundebøll | Board of Directors | 0 companies |
| Erling Kaj Jensen | Board of Directors | 0 companies |
| Johan Anders Persson | Chairman | 0 companies |