| Revenue | DKK 337,5M | +12% |
| EBITDA | DKK 106,9M | +107% |
| Net profit | DKK 107,7M | +72% |
| Total assets | DKK 1,2B | +13% |
| Equity | DKK 962,5M | +13% |
| Employees | 622 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241.069 | 142.519 | 151.087 | 174.480 | 198.661 | 235.780 | 235.572 | 250.191 | 263.438 | 301.390 | 337.462 |
| Staff expenses | -0 | -18.058 | -22.181 | -23.680 | -0 | -32.176 | -35.449 | -35.458 | -48.035 | -93.215 | -83.972 |
| EBITDA | 57.263 | 59.900 | 53.828 | 65.203 | 77.056 | 93.983 | 89.866 | 85.461 | 74.381 | 51.699 | 106.862 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.193 | -8.187 |
| EBIT | 57.263 | 59.900 | 53.828 | 65.203 | 77.056 | 93.983 | 89.866 | 85.461 | 74.381 | 47.506 | 98.675 |
| Net financials | 253 | 21.598 | 7.670 | 10.757 | 20.642 | 24.425 | 18.237 | 25.254 | 34.092 | 26.847 | 29.678 |
| Profit before tax | 57.516 | 81.498 | 61.498 | 75.960 | 93.092 | 118.408 | 108.103 | 110.715 | 108.473 | 74.353 | 128.353 |
| Tax | 15.933 | 13.153 | 12.282 | 15.535 | 18.437 | 22.423 | -19.439 | 15.767 | 16.086 | 11.791 | 20.614 |
| Net profit | 41.583 | 68.345 | 49.216 | 60.425 | 74.655 | 95.985 | 88.664 | 94.948 | 92.387 | 62.562 | 107.739 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95.719 | 118.714 | 109.470 | 172.962 | 204.701 | 314.204 | 357.981 | 389.962 | 456.621 | 1.045.039 | 1.182.583 |
| Equity | 62.683 | 92.880 | 75.986 | 103.617 | 15.348 | 213.160 | 265.304 | 291.207 | 336.720 | 855.310 | 962.523 |
| Long-term debt | 832 | 2.216 | 1.523 | 5.597 | 7.753 | 42.211 | 39.870 | 41.297 | 52.942 | 14.065 | 10.773 |
| Short-term debt | 30.852 | 23.618 | 31.961 | 63.748 | 41.620 | 58.833 | 50.575 | 55.381 | 64.776 | 109.900 | 129.238 |
| Total debt | 31.684 | 25.834 | 33.484 | 69.345 | 51.224 | 101.044 | 92.677 | 98.755 | 119.901 | 123.965 | 140.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2025 | — | — |
NM Founder | Founder | 1991 | — | — |
PT Management | Management | 1991 | — | — |
FE Founder | Founder | 1991 | — | — |
TB Management | Management | 2001 | — | — |
MR Management | Management | 2017 | — | — |
CF Deputy | Deputy | 1991 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FB Deputy | Deputy | 2001 | — | — |
TJ Management | Management | 2011 | — | — |
MB Management | Management | 2022 | — | — |
GW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
FT Founder | Founder | 1991 | — | — |
PL Management | Management | 1991 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KK Deputy | Deputy | 1999 | — | — |
JI Deputy | Deputy | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 1997 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2014 | |
Arbejdsmarkedets Tillægspension | Company | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Nyholm Voss | Management | 0 companies |
| Niels Molzen | Founder | 0 companies |
| Peter Theill | Management | 0 companies |
| Frede Elman Hansen | Founder | 0 companies |
| Torben Brandt Munch | Management | 0 companies |
| Michael Rosenvold | Management | 0 companies |
| Claus Fixen | Deputy | 0 companies |
| Klaus Holse | Chief Executive Officer | 0 companies |
| Flemming Bent Thomsen | Deputy | 0 companies |
| Thomas Johansen | Management | 0 companies |
| Michael Bjergby | Management | 0 companies |
| Georg Werner Hetrodt | Chief Executive Officer | 0 companies |
| Flemming Tamstorf | Founder | 0 companies |
| Peter Lorens Ravn | Management | 0 companies |
| Peter John Sanderson | Chief Executive Officer | 0 companies |
| Klaus Krarup-Christensen | Deputy | 0 companies |
| Jon Irgens | Deputy | 0 companies |
| Anne Marie Nielsen | Board of Directors | 0 companies |
| Ulrich Rosenquist | Board of Directors | 0 companies |
| Allan Polack | Board of Directors | 0 companies |
| Adam Hugh Warby | Board of Directors | 0 companies |
| Stephanie Eckermann | Board of Directors | 0 companies |
| Niels Beck | Board of Directors | 0 companies |
| Kateryna Kharchenko | Board of Directors | 0 companies |
| Svend Børge Hamann | Board of Directors | 0 companies |
| Torben Ballegaard Sørensen | Board of Directors | 0 companies |
| Ulrik Elstrup Hansen | Board of Directors | 0 companies |
| Vera Renate Bergforth | Board of Directors | 0 companies |
| Else Braathen | Board of Directors | 0 companies |
| Torben Visholm | Board of Directors | 0 companies |
| Joan Anne Binstock | Board of Directors | 0 companies |
| Sven Rinke | Board of Directors | 0 companies |
| Morten Elvang-Gøransson | Board of Directors | 0 companies |
| Simon John Lewis Jeffreys | Board of Directors | 0 companies |
| Steen Rasborg | Chairman | 0 companies |
| Ole Robert Moltved | Board of Directors | 0 companies |
| Morten Marc Hübbe | Deputy Chairman | 0 companies |
| Janie Nørgaard | Board of Directors | 0 companies |
| Patricia Juliette McDonald Pryer | Board of Directors | 0 companies |
| Franck Leon Cohen | Board of Directors | 0 companies |
| Susan Standiford | Board of Directors | 0 companies |
| Johan Henrik Schrøter | Board of Directors | 0 companies |
| Susan Haroun | Board of Directors | 0 companies |
| Jacob Goltermann | Board of Directors | 0 companies |
| Stephan Engels | Board of Directors | 0 companies |
| Christoph Böhm | Board of Directors | 0 companies |
| Vagn Ove Sørensen | Board of Directors | 0 companies |
| Michael Mathiesen | Board of Directors | 0 companies |
| Claus Torben Røder | Board of Directors | 0 companies |
| Christian Peter Kromann | Chairman | 0 companies |
| Jesper Brandgaard | Chairman | 0 companies |
| Anne Louise Eberhard | Board of Directors | 0 companies |
| Stephan Leithner | Chairman | 0 companies |
| Charlotte Søndergaard Klausen | Board of Directors | 0 companies |
| Peter Schütze | Chairman | 0 companies |
| Søren German Alenbæk Pedersen | Board of Directors | 0 companies |
| Jeff Dennis Conway | Board of Directors | 0 companies |
| Kim Strandgaard Andreasen | Board of Directors | 0 companies |
| Raymond Jeremiah John | Board of Directors | 0 companies |
| Hugues Louis Richard Chabanis | Board of Directors | 0 companies |
| Leif Ole Lund-Andersen | Board of Directors | 0 companies |
| Arne Emborg Jørgensen | Board of Directors | 0 companies |
| Neil James Cook | Board of Directors | 0 companies |
| Carl Christian Ægidius | Deputy Chairman | 0 companies |
| Hervé, Pierre, André Couturier | Board of Directors | 0 companies |
| Peter Erik Hertel | Board of Directors | 0 companies |