| Revenue | DKK 221,2M | -1% |
| EBITDA | DKK 140,3M | -13% |
| Net profit | DKK 46,1M | -20% |
| Total assets | DKK 919,1M | +10% |
| Equity | DKK 187,2M | -16% |
| Employees | 138 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.752 | 29.488 | 30.517 | 37.003 | 46.943 | 53.379 | 61.328 | 64.153 | 65.125 | 73.409 | 93.994 | 118.421 | 224.218 | 221.228 |
| Staff expenses | -8.920 | -10.378 | -11.244 | -13.152 | -14.304 | -16.807 | -14.665 | -20.928 | -21.974 | -23.692 | -25.993 | -26.015 | -63.400 | -80.958 |
| EBITDA | 17.832 | 19.110 | 19.272 | 23.852 | 32.639 | 36.572 | 46.664 | 43.225 | 43.151 | 49.717 | 68.001 | 92.406 | 160.818 | 140.270 |
| Depreciation & amort. | -9.564 | -10.239 | -11.160 | -12.819 | -13.798 | -15.471 | -16.778 | -18.374 | -20.732 | -26.489 | -33.128 | -39.449 | -66.339 | -56.430 |
| EBIT | 8.268 | 8.871 | 8.112 | 11.032 | 18.841 | 21.101 | 29.885 | 24.851 | 22.420 | 23.229 | 34.874 | 52.957 | 94.479 | 83.840 |
| Net financials | -3.249 | -3.829 | -2.099 | -1.694 | -1.756 | -1.901 | -2.125 | -2.471 | -2.427 | -3.166 | -4.566 | -12.991 | -20.862 | -24.858 |
| Profit before tax | 5.020 | 5.042 | 6.013 | 9.339 | 17.085 | 19.200 | 27.761 | 22.380 | 19.993 | 20.063 | 30.308 | 39.966 | 73.617 | 58.982 |
| Tax | 1.310 | 1.242 | 155 | 2.134 | 3.754 | 4.159 | 6.161 | 5.222 | 4.402 | 4.424 | 6.551 | 8.462 | 16.143 | 12.931 |
| Net profit | 3.709 | 3.800 | 5.857 | 7.205 | 13.331 | 15.041 | 21.599 | 17.158 | 15.591 | 15.639 | 23.757 | 31.504 | 57.474 | 46.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96.581 | 107.900 | 111.835 | 117.545 | 151.222 | 197.172 | 223.445 | 212.433 | 267.828 | 331.341 | 402.125 | 496.656 | 835.903 | 919.149 |
| Equity | 23.011 | 28.178 | 33.663 | 41.010 | 54.430 | 63.200 | 85.045 | 62.459 | 73.189 | 88.827 | 104.584 | 131.088 | 223.586 | 187.248 |
| Long-term debt | 15.773 | 20.950 | 18.487 | 15.941 | 29.630 | 40.292 | 67.163 | 69.683 | 94.875 | 128.295 | 149.891 | 215.907 | 402.008 | 491.071 |
| Short-term debt | 48.202 | 47.479 | 48.572 | 47.641 | 52.152 | 78.523 | 54.537 | 61.006 | 77.396 | 88.097 | 118.989 | 117.402 | 165.718 | 190.454 |
| Total debt | 63.976 | 68.429 | 67.060 | 63.582 | 81.782 | 118.814 | 121.700 | 130.690 | 172.271 | 216.392 | 268.880 | 333.309 | 567.725 | 681.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HC Founder | Founder | 1992 | — | — |
FL Management | Management | 1996 | — | — |
PR Management | Management | 2007 | — | — |
JG Management | Management | 2022 | — | — |
PJ Management | Management | 2005 | — | — |
VG Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Conrum Holding A/S | Company | 100.0% | 100.0% | 2019 |
RAUFF HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Møller | Chief Executive Officer | 0 companies |
| Henrik Calum | Founder | 0 companies |
| Finn Larsen | Management | 0 companies |
| Per Rauff Mikkelsen | Management | 0 companies |
| John Gamst Fevre | Management | 0 companies |
| Peter Johannes Christensen | Management | 0 companies |
| Verner Georg Lykke | Management | 0 companies |
| Peter Michael Kriklywi | Board of Directors | 0 companies |
| Martin Mikkelsen | Board of Directors | 0 companies |
| Gert Jensen Flindt | Board of Directors | 0 companies |
| Fanny Konstance Grusd | Board of Directors | 0 companies |
| Jacob Sjørslev Frandsen | Board of Directors | 0 companies |
| Bo Boulund Knudsen | Board of Directors | 0 companies |
| Anders Johan Seger | Chairman | 0 companies |
| Carsten With Thygesen | Chairman | 0 companies |
| Lars Taarn Pedersen | Board of Directors | 0 companies |
| Jens Peter Ross Jensen | Chairman | 0 companies |
| Erik Jensen | Board of Directors | 0 companies |
| Steffen Kjeld Thomsen | Chairman | 0 companies |
| Nina Fisker Olesen | Board of Directors | 0 companies |
| Iver Robert Tarp | Board of Directors | 0 companies |
| Anne Cecilie Lysbo | Board of Directors | 0 companies |