| Revenue | DKK 52,4M | -33% |
| EBITDA | DKK 7,9M | -75% |
| Net profit | DKK 4,4M | -83% |
| Total assets | DKK 110,5M | -1% |
| Equity | DKK 51,7M | -6% |
| Employees | 63 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.415 | 45.055 | 50.946 | 57.889 | 64.810 | 80.555 | 78.306 | 74.309 | 64.129 | 104.082 | 126.128 | 113.271 | 78.471 | 52.381 |
| Staff expenses | -20.783 | -22.507 | -24.919 | -26.852 | -28.062 | -30.749 | -32.865 | -33.585 | -34.677 | -43.007 | -48.670 | -51.646 | -46.553 | -44.427 |
| EBITDA | 17.632 | 22.549 | 26.027 | 31.036 | 36.748 | 49.805 | 45.440 | 40.724 | 29.452 | 61.075 | 77.458 | 61.625 | 31.918 | 7.919 |
| Depreciation & amort. | -1.639 | -1.108 | -1.048 | -1.053 | -1.097 | -1.318 | -1.456 | -1.431 | -1.499 | -1.551 | -1.780 | -2.362 | -2.721 | -3.247 |
| EBIT | 15.993 | 21.441 | 24.979 | 29.983 | 35.651 | 48.488 | 43.985 | 39.292 | 27.953 | 59.524 | 75.678 | 59.262 | 29.197 | 4.671 |
| Net financials | 947 | 344 | 750 | 1.758 | 2.542 | 1.107 | 1.487 | 876 | -192 | 3.011 | 5.966 | 6.840 | 2.588 | 971 |
| Profit before tax | 16.939 | 21.784 | 25.729 | 31.741 | 38.193 | 49.595 | 45.472 | 40.169 | 27.762 | 62.535 | 81.643 | 66.102 | 31.784 | 5.642 |
| Tax | 3.903 | 2.410 | 61 | -97 | -164 | -382 | -208 | -511 | 238 | -186 | -604 | -952 | 5.341 | 1.253 |
| Net profit | 13.036 | 19.374 | 25.668 | 31.838 | 38.357 | 49.977 | 45.680 | 40.679 | 27.523 | 62.721 | 82.248 | 67.054 | 26.443 | 4.390 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64.597 | 67.389 | 77.462 | 88.834 | 92.610 | 106.634 | 106.710 | 95.773 | 91.232 | 151.347 | 177.418 | 140.636 | 111.548 | 110.522 |
| Equity | 33.297 | 30.015 | 44.296 | 52.116 | 58.561 | 71.341 | 67.626 | 63.108 | 47.608 | 85.638 | 107.330 | 94.437 | 55.111 | 51.704 |
| Long-term debt | 13.588 | 12.924 | 12.223 | 12.001 | 11.717 | 11.159 | 10.591 | 13.487 | 14.931 | 13.646 | 13.080 | 12.546 | 10.936 | 10.633 |
| Short-term debt | 13.293 | 20.699 | 17.207 | 21.029 | 17.631 | 19.292 | 24.145 | 14.801 | 25.937 | 48.742 | 53.498 | 30.573 | 42.688 | 43.779 |
| Total debt | 26.880 | 33.624 | 29.430 | 33.030 | 29.348 | 30.450 | 34.736 | 28.288 | 40.868 | 62.388 | 66.578 | 43.119 | 53.624 | 54.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Deputy | Deputy | 2019 | — | — |
ET | Audit | 1991 | — | — |
| Deputy | 2007 | — | — | |
ML Chief Executive Officer | Chief Executive Officer | 1994 | — | — |
LB Deputy | Deputy | 2021 | — | — |
GJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PL Management | Management | 1991 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
TB Deputy | Deputy | 1996 | — | — |
CP Deputy | Deputy | 2003 | — | — |
HE | Deputy | 2007 | — | — |
HV Management | Management | 1991 | — | — |
UR Deputy | Deputy | 2015 | — | — |
OC Deputy | Deputy | 1996 | — | — |
SH Management | Management | 1996 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1991 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1991 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bikubenfonden | Company | 100.0% | 100.0% | 2019 |
BIKUBENFONDEN | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Petersen | Deputy | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Flemming Christian Boysen Schmidt | Deputy | 0 companies |
| Michael Langeland Bohnstedt | Chief Executive Officer | 0 companies |
| Lars Bak Rosenkjær | Deputy | 0 companies |
| Gert Jørn Kjeldsen | Chief Executive Officer | 0 companies |
| Per Lanty Johansen | Management | 0 companies |
| Bent Just Petersen | Chief Executive Officer | 0 companies |
| Thomas Brokkenhuus Filyo | Deputy | 0 companies |
| Claus Peter Matzen | Deputy | 0 companies |
| Hanne Elisabeth Krog-Meyer | Deputy | 0 companies |
| Hans Valentin Hansen | Management | 0 companies |
| Uffe Reinhold | Deputy | 0 companies |
| Ove Christoffersen | Deputy | 0 companies |
| Svend Helge Sell Sørensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Keld Sengeløv | Chairman | 0 companies |
| Erik Taaning Laursen | Board of Directors | 0 companies |
| Ebbe Sunke | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Søren Kaare-Andersen | Deputy Chairman | 0 companies |
| Poul Friis | Chairman | 0 companies |
| Niels Fogelstrøm | Board of Directors | 0 companies |
| Knud Rasmussen | Chairman | 0 companies |
| Jens Maaløe | Board of Directors | 0 companies |
| Hans Christian Olesen | Board of Directors | 0 companies |
| Gert Nielsen | Board of Directors | 0 companies |
| Frank Lindner-Lassen | Board of Directors | 0 companies |
| Sabina Kethelz | Board of Directors | 0 companies |
| Per Kaiser Lauritzen | Chairman | 0 companies |
| Gitte Kirkegaard | Chairman | 0 companies |
| Hans Werner Fugmann | Chairman | 0 companies |
| Ole Bramsnæs | Board of Directors | 0 companies |
| Henning Skovlund Pedersen | Deputy Chairman | 0 companies |
| Jørgen Lund Lavesen | Board of Directors | 0 companies |
| Jesper Wexel | Board of Directors | 0 companies |
| Anders Strøbeck Damgaard | Board of Directors | 0 companies |
| Lars Fonnesbek | Board of Directors | 0 companies |
| Bjørn Michael Skandshus | Board of Directors | 0 companies |
| Knud Andreas Frisenborg Marker | Chairman | 0 companies |
| Lene Nyeboe Mønsted | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jesper Franck Petersen | Board of Directors | 0 companies |
| Jimmy Rosendal Brahe | Board of Directors | 0 companies |
| Flemming Nordahl Honoré | Board of Directors | 0 companies |
| Nils Loholm Madsen | Board of Directors | 0 companies |
| Vagn Rosenkilde | Chairman | 0 companies |