| Revenue | DKK 5,9M | -4% |
| EBITDA | DKK -10M | +1% |
| Net profit | DKK 22,8M | +41% |
| Total assets | DKK 252,6M | -7% |
| Equity | DKK 125,9M | -13% |
| Employees | 6 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 70.708 | 77.314 | 99.820 | 99.383 | 92.652 | 328.724 | 4.036 | 4.228 | 3.871 | 4.811 | 6.189 | 5.921 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47.721 | -45.709 | -66.773 | -69.697 | -83.114 | -75.054 | -5.342 | -5.661 | -6.120 | -13.855 | -9.349 | -10.446 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 22.831 | 31.377 | 32.904 | 29.686 | 9.732 | 24.840 | -2.099 | -2.231 | -2.938 | -20.868 | -10.089 | -10.023 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.339 | -7.707 | -7.752 | -7.963 | -7.823 | -7.515 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.492 | 23.670 | 25.152 | 21.723 | 1.909 | 17.325 | -2.099 | -2.231 | -2.938 | -20.868 | -10.089 | -10.023 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | -264 | 4.241 | 4.640 | 158 | 6.419 | 44.200 | 51.257 | 59.842 | 27.983 | 24.095 | 30.550 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.566 | 23.406 | 29.393 | 26.363 | 2.067 | 23.744 | 42.101 | 49.026 | 56.904 | 7.115 | 14.006 | 20.527 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.749 | 5.689 | 6.155 | 4.761 | -581 | 3.797 | -552 | -1.484 | -793 | -4.045 | -2.131 | -2.286 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.818 | 17.717 | 23.238 | 21.602 | 2.648 | 19.947 | 42.653 | 50.510 | 57.697 | 11.160 | 16.137 | 22.813 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.338 | 107.518 | 125.906 | 274.775 | 296.206 | 285.167 | 246.827 | 291.384 | 309.686 | 282.828 | 272.607 | 252.617 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 84.630 | 77.125 | 90.314 | 102.102 | 109.329 | 126.998 | 160.791 | 183.941 | 227.516 | 214.373 | 145.389 | 125.879 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 670 | 0 | 0 | 37.500 | 25.000 | 12.500 | 54.870 | 56.691 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.290 | 27.954 | 33.267 | 131.984 | 159.544 | 143.219 | 31.166 | 50.752 | 82.170 | 68.455 | 127.218 | 126.738 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.960 | 27.954 | 33.267 | 169.484 | 184.544 | 155.719 | 86.036 | 107.443 | 82.170 | 68.455 | 127.218 | 126.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KØ Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
EB Management | Management | 1994 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
OE Management | Management | 1994 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAFA Holding II ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 50.0% | 50.0% | 2004 | |
Norby Group ApS | Company | 50.0% | 50.0% | 2004 |
Norby Family ApS | Company | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Østerberg | Chief Executive Officer | 0 companies |
| Erling Borcher | Management | 0 companies |
| Mads Kirkegaard | Chief Executive Officer | 0 companies |
| Ole Eric Norby | Management | 0 companies |
| Steen Agerbo Bødtker | Chief Executive Officer | 0 companies |
| Bo Ankerfelt | Chief Executive Officer | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Deputy Chairman | 0 companies |
| Jan Ellegaard | Board of Directors | 0 companies |
| Kim Harding Wellendorph Lehmann | Board of Directors | 0 companies |
| Lars Dige Knudsen | Chairman | 0 companies |
| Harald Norby | Board of Directors | 0 companies |
| Peter Ryttergaard | Board of Directors | 0 companies |
| Jens Villads Bjerregaard Thomsen | Board of Directors | 0 companies |
| Karl Kristian Hansen | Board of Directors | 0 companies |
| Anne Sofie Irgens Jacobsen | Board of Directors | 0 companies |
| Frederik Oliver Busch | Board of Directors | 0 companies |
| Charlotte Kjærgaard Norby | Board of Directors | 0 companies |
| Henrik Storm Jørgensen | Board of Directors | 0 companies |
| Eivind Drachmann Kolding | Chairman | 0 companies |
| Svend Ole Espensen | Board of Directors | 0 companies |