| Revenue | DKK 97,7M | -26% |
| EBITDA | DKK 6,6M | -26% |
| Net profit | DKK 6,8M | -29% |
| Total assets | DKK 204,5M | -12% |
| Equity | DKK 186,5M | +4% |
| Employees | 55 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.463 | 15 | 16.975 | 21.726 | 22.083 | 53.417 | 63.211 | 31.745 | 112.185 | 131.991 | 97.692 |
| Staff expenses | -12.268 | -10 | -12.406 | -13.139 | -16.528 | -15.947 | -20.895 | -24.349 | -0 | -0 | -0 |
| EBITDA | 3.195 | 5 | 4.570 | 8.800 | 5.555 | 5.169 | 8.618 | 7.396 | 5.399 | 9.011 | 6.648 |
| Depreciation & amort. | 2.286 | -4 | -3.656 | -3.754 | -3.052 | -2.590 | -2.616 | -3.291 | -0 | -0 | -0 |
| EBIT | 909 | 1 | 914 | 5.046 | 2.503 | 2.579 | 6.002 | 4.105 | 5.399 | 9.011 | 6.648 |
| Net financials | 12.000 | 14 | 21.685 | 12.784 | 12.507 | 9.539 | 13.491 | 16.646 | -880 | 2.815 | 1.549 |
| Profit before tax | 12.910 | 15 | 22.598 | 17.830 | 15.010 | 12.118 | 19.493 | 20.751 | 4.519 | 11.826 | 8.197 |
| Tax | -2.277 | -0 | 931 | 1.130 | 910 | 954 | 179 | 668 | 2.057 | 2.291 | 1.403 |
| Net profit | 15.187 | 15 | 21.667 | 16.700 | 14.100 | 11.164 | 19.314 | 20.083 | 2.462 | 9.535 | 6.794 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 377.747 | 399.310 | 169.387 | 165.916 | 174.927 | 189.897 | 186.263 | 210.115 | 201.748 | 231.830 | 204.453 |
| Equity | 240.357 | 277.098 | 128.765 | 145.465 | 159.565 | 170.729 | 165.043 | 185.126 | 170.152 | 179.687 | 186.481 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.209 | 3.665 | 3.115 |
| Short-term debt | 135.529 | 120.352 | 38.762 | 18.591 | 13.476 | 13.374 | 15.933 | 19.686 | 24.606 | 43.697 | 10.076 |
| Total debt | 135.529 | 120.352 | 40.622 | 20.451 | 15.362 | 19.168 | 15.933 | 24.989 | 26.815 | 47.362 | 13.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
JC Deputy | Deputy | 2009 | — | — |
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
SL Deputy | Deputy | 2005 | — | — |
| Audit | 1992 | — | — | |
SW Management | Management | 2009 | — | — |
JF Deputy | Deputy | 2008 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
RN Deputy | Deputy | 2002 | — | — |
IM Deputy | Deputy | 2009 | — | — |
LP Deputy | Deputy | 1992 | — | — |
GH Deputy | Deputy | 2005 | — | — |
JE Deputy | Deputy | 1992 | — | — |
CC Deputy | Deputy | 1992 | — | — |
NR Chief Executive Officer | Chief Executive Officer | 1992 | — | — |
RL Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ML Management | Management | 2020 | — | — |
OJ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
IB Deputy | Deputy | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1992 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1992 | — | — | |
| Deputy Chairman | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steven Bates White | Chief Executive Officer | 0 companies |
| John Christensen | Deputy | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Lundin | Deputy | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Steve White | Management | 0 companies |
| Jan Fredslund Holm | Deputy | 0 companies |
| Jørgen Richard Roerholt | Chief Executive Officer | 0 companies |
| Rene Nygaard Mortensen | Deputy | 0 companies |
| Ib Munch | Deputy | 0 companies |
| Lars Peter Juncher | Deputy | 0 companies |
| Gert Holm | Deputy | 0 companies |
| Jørgen Erik Dideriksen | Deputy | 0 companies |
| Clifford Carøe Lossin | Deputy | 0 companies |
| Niels-Jørn Rahbek | Chief Executive Officer | 0 companies |
| Roberto Luiz Dall'Agnol | Chief Executive Officer | 0 companies |
| Morten Leth Bugge Bilde | Management | 0 companies |
| Ole Jørn Daugbjerg Jensen | Chief Executive Officer | 0 companies |
| Inge Boe | Deputy | 0 companies |
| Finn Madsen | Board of Directors | 0 companies |
| Jens Erik Jensen | Board of Directors | 0 companies |
| Stephen Harry Wood | Board of Directors | 0 companies |
| Charles Stephen Douglas Lupton | Chairman | 0 companies |
| Lars Jørgen Søndergaard | Board of Directors | 0 companies |
| Adrianus Verhagen | Board of Directors | 0 companies |
| Bent Johansson | Chairman | 0 companies |
| Hans Jørgen Vestergaard | Board of Directors | 0 companies |
| Peter Leschly | Board of Directors | 0 companies |
| Eric Søe Rylberg | Deputy Chairman | 0 companies |
| Mary Anna Lykke Blicher | Board of Directors | 0 companies |
| Poul Ole Ahm | Board of Directors | 0 companies |
| Francis Pask | Board of Directors | 0 companies |
| Torben Gustav Garth-Grüner | Board of Directors | 0 companies |
| Niels Simonsen | Board of Directors | 0 companies |
| Jakob Balling Bro Sørensen | Board of Directors | 0 companies |
| Colin Rex Hefford | Chairman | 0 companies |
| Frédéric, Michel Devienne | Chairman | 0 companies |
| Ruben Richard Mathiesen | Board of Directors | 0 companies |
| Bjarne Weiler Madsen | Board of Directors | 0 companies |
| Hans Hjort Møller | Board of Directors | 0 companies |
| Roger Neil Batkin | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Aaron David Jones | Board of Directors | 0 companies |
| Jens Skovhede | Board of Directors | 0 companies |
| Lars Nygaard Jørgensen | Board of Directors | 0 companies |