| Revenue | DKK 72,8M | +7% |
| EBITDA | DKK -1,4M | -136% |
| Net profit | DKK -2,8M | -81% |
| Total assets | DKK 21,2M | -11% |
| Equity | DKK 8,3M | -25% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.663 | 38.036 | 36.032 | 35.653 | 38.457 | 40.795 | 43.779 | 51.087 | 58.689 | 62.392 | 66.327 | 68.015 | 72.848 |
| Staff expenses | -3.079 | -3.081 | -3.203 | -3.555 | -3.876 | -4.242 | -4.636 | -5.819 | -6.508 | -7.107 | -6.614 | -7.957 | -8.926 |
| EBITDA | 1.067 | 1.006 | 65 | 66 | 695 | 826 | 1.069 | 1.449 | 1.016 | 1.445 | 888 | -598 | -1.409 |
| Depreciation & amort. | -623 | -644 | -583 | -475 | -823 | -832 | -838 | -834 | -785 | -688 | -1.447 | -1.704 | -1.991 |
| EBIT | 444 | 362 | -518 | -410 | -128 | -6 | 231 | 615 | 231 | 757 | -559 | -2.302 | -3.400 |
| Net financials | 293 | 243 | 281 | 255 | 137 | 192 | 196 | 214 | 333 | 367 | 441 | 373 | 252 |
| Profit before tax | 737 | 605 | -238 | -154 | 30 | 185 | 427 | 829 | 2.155 | 1.124 | -118 | -1.929 | -3.149 |
| Tax | 184 | 81 | -67 | -127 | -5 | 14 | 79 | 233 | 545 | 241 | -231 | -386 | -363 |
| Net profit | 553 | 523 | -171 | -28 | 34 | 172 | 348 | 596 | 1.609 | 882 | 112 | -1.542 | -2.785 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.460 | 11.210 | 11.033 | 19.190 | 15.018 | 14.652 | 13.834 | 13.056 | 15.477 | 19.366 | 24.705 | 23.859 | 21.219 |
| Equity | 8.410 | 8.949 | 8.788 | 8.774 | 8.821 | 9.009 | 9.375 | 9.987 | 11.616 | 12.512 | 12.650 | 11.120 | 8.345 |
| Long-term debt | 0 | 0 | 0 | 3.200 | 2.400 | 1.600 | 800 | 190 | 0 | 0 | 0 | 4.000 | 3.500 |
| Short-term debt | 2.115 | 1.388 | 1.438 | 6.536 | 3.121 | 3.354 | 2.891 | 1.930 | 2.875 | 5.875 | 11.306 | 8.376 | 9.374 |
| Total debt | 2.115 | 1.388 | 1.438 | 9.736 | 5.521 | 4.954 | 3.691 | 2.120 | 2.875 | 5.875 | 11.306 | 12.376 | 12.874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2015 | — | — |
AB Deputy | Deputy | 2005 | — | — |
LF Deputy | Deputy | 2002 | — | — |
VS Deputy | Deputy | 2016 | — | — |
MK Deputy | Deputy | 2024 | — | — |
AH Deputy | Deputy | 1999 | — | — |
NJ Unofficial title | Unofficial title | 1995 | — | — |
KE | Deputy | 1998 | — | — |
JP Deputy | Deputy | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2021 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Anders Krogslund Højen | Management | 0 companies |
| Annette Brøgger | Deputy | 0 companies |
| Lars Fløjstrup Degn | Deputy | 0 companies |
| Vivi Schytt | Deputy | 0 companies |
| Mette Kanstrup | Deputy | 0 companies |
| Amdi Hvalsø Nedergaard | Deputy | 0 companies |
| Niels Jørgen Celund Jensen | Unofficial title | 0 companies |
| Kirsten Elisabeth Kristensen | Deputy | 0 companies |
| Jimmy Pedersen | Deputy | 0 companies |
| Malene Gravgaard Kjøbsted | Board of Directors | 0 companies |
| Peter Korsgaard | Board of Directors | 0 companies |
| Carsten Frisgaard | Chairman | 0 companies |
| Lotte Andersen | Board of Directors | 0 companies |
| Lars Kronholm Christensen | Board of Directors | 0 companies |
| Anne Munk Nielsen | Board of Directors | 0 companies |
| Rita Lone Brarup | Board of Directors | 0 companies |
| Jens Knud Kalkær Nielsen | Board of Directors | 0 companies |
| Klaus Lunden | Board of Directors | 0 companies |
| John Jørgensen Klysner | Board of Directors | 0 companies |
| Aage Sørensen | Board of Directors | 0 companies |
| Vagn Erik Nielsen | Chairman | 0 companies |
| Jytte Andersen | Board of Directors | 0 companies |
| Lars Peter Nielsen | Board of Directors | 0 companies |
| Jette Pedersen | Board of Directors | 0 companies |
| Lone Aron Lunden | Board of Directors | 0 companies |
| Birthe Friis Hansen | Chairman | 0 companies |
| Kim Lauritsen | Board of Directors | 0 companies |
| Pia Balle Bak | Board of Directors | 0 companies |
| Ellen Rasmussen | Board of Directors | 0 companies |
| Mogens Lindskrog | Board of Directors | 0 companies |