| Revenue | DKK 1,4B | +8% |
| EBITDA | DKK -4,5M | -113% |
| Net profit | DKK -13M | -167% |
| Total assets | DKK 306,8M | +2% |
| Equity | DKK 64,7M | -17% |
| Employees | 101 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 846.978 | 910.137 | 1.150.486 | 1.318.698 | 1.425.270 |
| Staff expenses | -53.742 | -52.728 | -54.159 | -59.605 | -65.930 |
| EBITDA | 10.637 | 3.247 | 15.826 | 34.396 | -4.461 |
| Depreciation & amort. | -5.495 | -5.337 | -5.402 | -6.937 | -7.817 |
| EBIT | 5.141 | -2.090 | 10.424 | 27.459 | -12.278 |
| Net financials | -356 | -1.082 | -3.056 | -2.653 | -4.377 |
| Profit before tax | 4.786 | -3.172 | 7.368 | 24.806 | -16.655 |
| Tax | 1.072 | -704 | 1.619 | 5.465 | -3.631 |
| Net profit | 3.714 | -2.468 | 5.749 | 19.341 | -13.024 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 246.169 | 266.695 | 314.447 | 302.217 | 306.821 |
| Equity | 55.728 | 52.444 | 58.742 | 78.280 | 64.719 |
| Long-term debt | 8.075 | 11.299 | 7.826 | 11.131 | 9.896 |
| Short-term debt | 177.453 | 198.733 | 242.564 | 208.362 | 231.555 |
| Total debt | 185.528 | 210.032 | 250.390 | 219.493 | 241.451 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2018 |
| Former (2) | ||
ET | Audit | 1993 – 1995 |
PE Management | Management | 1993 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2018 | |
| Former (7) | ||
| Board of Directors | 1995 – 1998 | |
| Chairman | 1993 – 1995 | |
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 1993 – 2017 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 1995 – 1998 | |
| Board of Directors | 1993 – 1995 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Martin Aagaard Pedersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Keld Houen Pedersen | Chairman | 0 companies |
| Jørgen Ugilt | Board of Directors | 0 companies |
| Christine Nilmini Aagaard Pedersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| John Houen Pedersen | Board of Directors | 0 companies |
| Rabah Wafic Idriss | Board of Directors | 0 companies |
| Egon Aagaard Sørensen | Chairman | 0 companies |
| John Peter Kissow | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |