| Revenue | DKK 28,5M | -2% |
| EBITDA | DKK 6,3M | +29% |
| Net profit | DKK 2,1M | +82% |
| Total assets | DKK 49,7M | -4% |
| Equity | DKK 9M | +31% |
| Employees | 111 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.860 | 13.418 | 13.990 | 14.585 | 14.248 | 15.298 | 15.683 | 17.473 | 16.178 | 21.385 | 24.490 | 21.772 | 29.133 | 28.460 |
| Staff expenses | -11.329 | -11.280 | -11.394 | -11.491 | -12.032 | -12.311 | -13.033 | -14.148 | -13.216 | -15.687 | -19.722 | -21.122 | -24.282 | -21.854 |
| EBITDA | 2.531 | 2.138 | 2.596 | 3.094 | 2.216 | 2.986 | 2.650 | 3.325 | 2.962 | 5.698 | 4.768 | 650 | 4.852 | 6.281 |
| Depreciation & amort. | 1.634 | 1.532 | -1.297 | -1.451 | -1.613 | -1.452 | -1.634 | -1.785 | -1.950 | -2.327 | -2.564 | -2.667 | -2.823 | -3.025 |
| EBIT | 897 | 606 | 1.299 | 1.643 | 603 | 1.534 | 1.017 | 1.540 | 1.011 | 3.372 | 2.204 | -2.017 | 2.028 | 3.255 |
| Net financials | -755 | -538 | -824 | -765 | -1.322 | -616 | -702 | -681 | -451 | -631 | -775 | -946 | -869 | -870 |
| Profit before tax | 142 | 68 | 475 | 878 | -719 | 918 | 315 | 859 | 560 | 2.741 | 1.429 | -2.963 | 1.160 | 2.386 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 38 | -38 | -0 | 277 |
| Net profit | 142 | 68 | 475 | 878 | -719 | 918 | 315 | 859 | 560 | 2.741 | 1.391 | -2.926 | 1.160 | 2.109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.690 | 22.799 | 30.396 | 29.571 | 29.537 | 31.605 | 31.474 | 31.037 | 50.043 | 51.726 | 52.446 | 50.260 | 51.555 | 49.654 |
| Equity | 2.803 | 2.872 | 3.347 | 4.225 | 1.592 | 2.812 | 3.127 | 3.986 | 4.546 | 7.287 | 8.678 | 5.753 | 6.912 | 9.021 |
| Long-term debt | 12.609 | 12.265 | 36.356 | 17.394 | 17.254 | 17.786 | 16.088 | 15.330 | 31.887 | 31.425 | 26.183 | 24.001 | 26.322 | 24.441 |
| Short-term debt | 7.664 | 7.216 | 8.872 | 7.790 | 10.691 | 11.008 | 12.260 | 11.721 | 13.611 | 13.014 | 17.548 | 20.507 | 18.321 | 15.915 |
| Total debt | 20.273 | 19.481 | 26.827 | 25.184 | 27.945 | 28.794 | 28.347 | 27.051 | 45.497 | 44.439 | 43.731 | 44.508 | 44.642 | 40.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2023 | — | — |
OS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2022 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jørn Pedersen | Management | 0 companies |
| Otto Skak | Management | 0 companies |
| Jan Skræddergaard | Board of Directors | 0 companies |
| Hans Peder Kromann Larsen | Board of Directors | 0 companies |
| Iver Kirk Schriver | Board of Directors | 0 companies |
| Pia Amalie Møller Pedersen | Board of Directors | 0 companies |
| Peter Thaysen | Board of Directors | 0 companies |
| Marie Kock Pedersen | Deputy Chairman | 0 companies |
| Lars Ewald | Chairman | 0 companies |
| Mette Schumacher | Board of Directors | 0 companies |
| Erik Ravn-Nielsen | Deputy Chairman | 0 companies |
| Poul Ugilt Thomsen | Board of Directors | 0 companies |
| Lise-Lotte Pedersen | Board of Directors | 0 companies |
| Susan Bane Søndergaard | Board of Directors | 0 companies |
| Peder Juelsgaard Madsen | Chairman | 0 companies |
| Jørgen Schmidt Jessen | Chairman | 0 companies |
| Bente Jensen | Board of Directors | 0 companies |
| Frank Normann | Deputy Chairman | 0 companies |