| Revenue | DKK 51,6M | -20% |
| EBITDA | DKK -3,5M | -612% |
| Net profit | DKK -7,3M | -66% |
| Total assets | DKK 88,5M | -36% |
| Equity | DKK 82,7M | -36% |
| Employees | 83 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46.432 | 56.487 | 57.224 | 68.810 | 75.633 | 82.790 | 78.792 | 74.602 | 106.951 | 106.718 | 95.224 | 64.674 | 51.635 |
| Staff expenses | -43.887 | -46.148 | -46.157 | -54.334 | -61.050 | -65.365 | -63.496 | -56.657 | -62.946 | -71.610 | -70.225 | -64.924 | -55.180 |
| EBITDA | 2.545 | 10.339 | 11.067 | 14.476 | 14.583 | 17.425 | 15.296 | 17.945 | 44.005 | 35.108 | 22.493 | -498 | -3.545 |
| Depreciation & amort. | -2.735 | -2.267 | -943 | -3.277 | -4.495 | -7.392 | -5.767 | -5.373 | -5.250 | -6.770 | -6.724 | -6.526 | -6.599 |
| EBIT | -190 | 8.071 | 10.123 | 11.199 | 10.089 | 10.033 | 9.529 | 12.572 | 38.755 | 28.338 | 15.768 | -7.024 | -10.143 |
| Net financials | -620 | -125 | -103 | 59 | -277 | -72 | 23 | -75 | -256 | -149 | -39 | 1.399 | 1.223 |
| Profit before tax | -810 | 7.946 | 10.020 | 11.258 | 9.812 | 9.961 | 9.552 | 12.497 | 38.499 | 28.189 | 15.729 | -5.624 | -8.920 |
| Tax | -902 | 1.658 | 2.247 | 2.638 | 2.160 | 2.191 | 2.105 | 2.755 | 8.474 | 6.116 | 3.899 | -1.213 | -1.606 |
| Net profit | 92 | 6.288 | 7.773 | 8.621 | 7.651 | 7.770 | 7.447 | 9.742 | 30.024 | 22.073 | 11.830 | -4.411 | -7.314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.566 | 35.469 | 52.796 | 55.295 | 62.534 | 69.378 | 74.829 | 84.328 | 124.529 | 143.127 | 148.163 | 138.552 | 88.526 |
| Equity | 11.174 | 19.462 | 27.235 | 35.856 | 45.507 | 53.277 | 60.724 | 70.466 | 100.491 | 122.564 | 134.394 | 129.983 | 82.668 |
| Long-term debt | 391 | 2.928 | 2.200 | 1.474 | 743 | 0 | 0 | 282 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29.001 | 13.079 | 23.224 | 17.651 | 15.896 | 15.643 | 13.637 | 13.280 | 23.634 | 20.063 | 13.769 | 8.570 | 5.858 |
| Total debt | 29.392 | 16.007 | 25.424 | 19.125 | 16.638 | 15.643 | 13.637 | 13.562 | 23.634 | 20.063 | 13.769 | 8.570 | 5.858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 2018 | — | — |
HL Management | Management | 1996 | — | — |
ET | Audit | 1992 | — | — |
SH Management | Management | 2018 | — | — |
LS Management | Management | 1997 | — | — |
TR Management | Management | 1992 | — | — |
AH Management | Management | 2018 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CODAN Companies ApS | Company | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Deirdre Husted-Andersen | Management | 0 companies |
| Henning Larsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Stefanie Husted-Andersen | Management | 0 companies |
| Lisbet Skou | Management | 0 companies |
| Tage Reimer | Management | 0 companies |
| Alexandra Husted-Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |