| Revenue | DKK 18,2M | +11% |
| EBITDA | DKK 1,5M | -13% |
| Net profit | DKK 825K | +43% |
| Total assets | DKK 19,3M | -1% |
| Equity | DKK 8,1M | +10% |
| Employees | 34 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.684 | 17.925 | 17.563 | 16.365 | 18.162 |
| Staff expenses | -3.223 | -2.821 | -2.948 | -3.470 | -3.810 |
| EBITDA | 2.913 | 2.996 | 3.824 | 1.712 | 1.482 |
| Depreciation & amort. | -1.518 | -2.119 | -1.857 | -1.165 | -694 |
| EBIT | 1.395 | 877 | 1.967 | 546 | 787 |
| Net financials | -93 | -84 | -90 | 217 | 287 |
| Profit before tax | 1.302 | 793 | 1.877 | 763 | 1.074 |
| Tax | -98 | 263 | 567 | 187 | 249 |
| Net profit | 1.400 | 531 | 1.310 | 576 | 825 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 19.514 | 18.753 | 18.521 | 19.550 | 19.348 |
| Equity | 4.964 | 5.490 | 6.800 | 7.376 | 8.136 |
| Long-term debt | 2.976 | 3.870 | 2.508 | 1.964 | 2.728 |
| Short-term debt | 11.574 | 9.193 | 9.214 | 10.210 | 8.482 |
| Total debt | 14.550 | 13.063 | 11.722 | 12.174 | 11.209 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
PE Deputy | Deputy | 2022 |
VF Deputy | Deputy | 2021 |
AJ Deputy | Deputy | 2024 |
MB Deputy | Deputy | 2024 |
VB Chief Executive Officer | Chief Executive Officer | 2021 |
AV | Deputy | 2025 |
| Founder | 1993 | |
| Former (14) | ||
MO Deputy | Deputy | 1993 – 2000 |
AH Deputy | Deputy | 1993 – 2002 |
TJ Deputy | Deputy | 2018 – 2019 |
PV Management | Management | 1993 – 2005 |
JP Deputy | Deputy | 2013 – 2015 |
LS Deputy | Deputy | 2013 – 2015 |
BK | Deputy | 2015 – 2025 |
KJ Deputy | Deputy | 2013 – 2015 |
TK Deputy | Deputy | 2018 – 2022 |
RB Management | Management | 2005 – 2021 |
ST Deputy | Deputy | 2013 – 2015 |
TH Deputy | Deputy | 2019 – 2019 |
LH | Deputy | 2004 – 2004 |
HO Deputy | Deputy | 1993 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2024 | |
| Board of Directors | 2013 | |
| Board of Directors | 2018 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Former (12) | ||
| Board of Directors | 2000 – 2018 | |
| Board of Directors | 1993 – 2000 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 1993 – 2013 | |
| Board of Directors | 1993 – 1997 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 1993 – 2019 | |
| Board of Directors | 1997 – 2001 | |
| Board of Directors | 2004 – 2021 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 1993 – 2004 | |
| Board of Directors | 2004 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 1997 | |
| Individual | 20–24.99% | 20–24.99% | 1997 | |
| Company | 20–24.99% | 20–24.99% | 1997 | |
| Individual | 15–19.99% | 15–19.99% | 1997 | |
| Individual | 0% | 0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Olafsson | Deputy | 0 companies |
| Alf Hansen | Deputy | 0 companies |
| Teemu Johannes Kiviniemi | Deputy | 0 companies |
| Peter Villemoes | Management | 0 companies |
| Jan Poul Sørensen | Deputy | 0 companies |
| Lars Skogan | Deputy | 0 companies |
| Börje Karl Gustav Josefsson | Deputy | 0 companies |
| Kimmo Juhani Koski | Deputy | 0 companies |
| Per Erik Öster | Deputy | 0 companies |
| Thordur Kristinsson | Deputy | 0 companies |
| Vidar Faltinsen | Deputy | 0 companies |
| René Buch | Management | 0 companies |
| Sven Tafvelin | Deputy | 0 companies |
| Albert Jakobsson | Deputy | 0 companies |
| Martin Bech | Deputy | 0 companies |
| Valter Bengt Martin Nordh | Chief Executive Officer | 0 companies |
| Tor Holmen | Deputy | 0 companies |
| Anna Victoria Cecilia Mattsson | Deputy | 0 companies |
| Undervisningsministeriet, v/kontorchef Rudolf Straarup | Founder | 0 companies |
| Lars Hjalmar Viktor Backstrom | Deputy | 0 companies |
| Hans Ole Aagaard | Deputy | 0 companies |
| Sæthor Lindal Jonsson | Board of Directors | 0 companies |
| Gitte Julin Kudsk | Chairman | 0 companies |
| Helgi Jonsson | Board of Directors | 0 companies |
| Maria Sofia Häll | Board of Directors | 0 companies |
| Dorte Marianne Olesen | Board of Directors | 0 companies |
| Hans Wallberg | Board of Directors | 0 companies |
| Ole Carsten Pedersen | Board of Directors | 0 companies |
| Bent Schmidt-Nielsen | Board of Directors | 0 companies |
| Pekka Ilmari Uusitalo | Board of Directors | 0 companies |
| Tom Are Røtting | Board of Directors | 0 companies |
| Petter Kongshaug | Board of Directors | 0 companies |
| Tor Bloch | Board of Directors | 0 companies |
| Steen Pedersen | Board of Directors | 0 companies |
| Jón Ingi Einarsson | Board of Directors | 0 companies |
| Asko Kaarle Markus Sadeniemi | Board of Directors | 0 companies |
| Guðmundur Halldór Kjærnested | Board of Directors | 0 companies |
| Janne Antero Kanner | Board of Directors | 0 companies |