| Revenue | DKK 1,4B | -28% |
| EBITDA | DKK -30,1M | -169% |
| Net profit | DKK 64,2M | -69% |
| Total assets | DKK 1,9B | +2% |
| Equity | DKK 1,2B | +5% |
| Employees | 340 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.370.759 | 1.365.062 | 1.153.423 | 972.876 | 1.820.853 | 2.518.998 | 2.549.704 | 2.555.378 | 1.923.709 | 1.383.980 |
| Staff expenses | -228.632 | -235.657 | -190.434 | -262.587 | -288.579 | -270.007 | -303.657 | -355.479 | -301.592 | -298.299 |
| EBITDA | 138.170 | 57.196 | 58.839 | -12.439 | 41.777 | 104.387 | 82.847 | -61.666 | 43.499 | -30.092 |
| Depreciation & amort. | -9.955 | -9.650 | -11.072 | -11.751 | -21.404 | -23.631 | -24.747 | -26.664 | -20.609 | -14.555 |
| EBIT | 128.215 | 47.546 | 47.767 | -24.190 | 20.373 | 80.756 | 58.100 | -88.330 | 22.890 | -44.647 |
| Net financials | 203.488 | 311.246 | 65.069 | 163.433 | 175.300 | 331.677 | 240.887 | 256.008 | 191.070 | 102.610 |
| Profit before tax | 331.703 | 358.792 | 112.836 | 139.243 | 195.673 | 412.433 | 298.987 | 167.678 | 213.960 | 57.963 |
| Tax | 36.407 | 81.807 | 6.963 | -4.116 | 4.923 | 12.819 | -19.552 | -17.516 | 6.459 | -6.241 |
| Net profit | 295.296 | 276.985 | 105.873 | 143.359 | 190.750 | 399.614 | 318.539 | 185.194 | 207.501 | 64.204 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.970.271 | 2.218.434 | 1.960.387 | 1.604.323 | 2.110.449 | 2.354.392 | 2.036.614 | 1.985.204 | 1.880.729 | 1.909.856 |
| Equity | 636.001 | 553.196 | 680.404 | 646.741 | 743.808 | 1.019.505 | 1.133.165 | 1.093.342 | 1.155.635 | 1.218.259 |
| Long-term debt | 414.652 | 0 | 0 | 0 | 147.950 | 162.400 | 132.148 | 131.896 | 135.119 | 130.707 |
| Short-term debt | 879.284 | 1.557.913 | 1.225.011 | 910.045 | 1.153.363 | 1.081.416 | 672.370 | 563.515 | 475.332 | 480.571 |
| Total debt | 1.293.936 | 1.557.913 | 1.225.011 | 910.045 | 1.301.313 | 1.243.816 | 804.518 | 695.411 | 610.451 | 611.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RC | Deputy | 1984 | — | — |
FF Chief Executive Officer | Chief Executive Officer | 1984 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TP Deputy | Deputy | 2003 | — | — |
JD Management | Management | 1984 | — | — |
EF Management | Management | 1984 | — | — |
IT Management | Management | 1984 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
BK | Deputy | 1984 | — | — |
AH Deputy | Deputy | 2003 | — | — |
HJ Deputy | Deputy | 1999 | — | — |
AS Management | Management | 2007 | — | — |
MR Deputy | Deputy | 2015 | — | — |
TD Deputy | Deputy | 2020 | — | — |
SE Management | Management | 1984 | — | — |
HJ Deputy | Deputy | 2001 | — | — |
JO Deputy | Deputy | 1984 | — | — |
SO Management | Management | 1995 | — | — |
KB Management | Management | 1984 | — | — |
TK Deputy | Deputy | 2009 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BF Deputy | Deputy | 2001 | — | — |
CE Deputy | Deputy | 2011 | — | — |
OE Management | Management | 1984 | — | — |
SK Management | Management | 2005 | — | — |
JM Management | Management | 2000 | — | — |
BH Deputy | Deputy | 1999 | — | — |
| Audit | 2005 | — | — | |
PC Deputy | Deputy | 2009 | — | — |
LB Deputy | Deputy | 2003 | — | — |
SN Deputy | Deputy | 2024 | — | — |
AR Deputy | Deputy | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Deputy Chairman | 1984 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Christensen Thomsen | Deputy | 0 companies |
| Freddy Frandsen | Chief Executive Officer | 0 companies |
| Søren Hjorth Krarup | Chief Executive Officer | 0 companies |
| Torben Pinstrup Andersen | Deputy | 0 companies |
| Jes Donneborg | Management | 0 companies |
| Einar Franklin Møller | Management | 0 companies |
| Ib Tage Rasmussen | Management | 0 companies |
| Jan Vestergaard Olsen | Chief Executive Officer | 0 companies |
| Bjarne Kjeldsmark Jakobsen | Deputy | 0 companies |
| Anette Hjort-Thygesen | Deputy | 0 companies |
| Hans Jørgen Høyer | Deputy | 0 companies |
| Anders Skipper | Management | 0 companies |
| Michael Rosenmeyer | Deputy | 0 companies |
| Tina Dyngby Lyng Walther | Deputy | 0 companies |
| Sven Erik Hvilborg | Management | 0 companies |
| Heidi Jensen | Deputy | 0 companies |
| Jørn Olsen | Deputy | 0 companies |
| Svend Ole Aagren | Management | 0 companies |
| Knud-Erik Bengtsen | Management | 0 companies |
| Tom Kristensen | Deputy | 0 companies |
| Stig Grøn Person | Chief Executive Officer | 0 companies |
| Benny Falk | Deputy | 0 companies |
| Claus Egebæk Mortensen | Deputy | 0 companies |
| Ole Ewald | Management | 0 companies |
| Sameer Kalra | Management | 0 companies |
| Jørn Mogens Nielsen | Management | 0 companies |
| Bent Have Johnsen | Deputy | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Per Christensen | Deputy | 0 companies |
| Lone Broe Dalsgaard | Deputy | 0 companies |
| Susan Nielsen | Deputy | 0 companies |
| Aage Rank | Deputy | 0 companies |
| Georg Viggo Poulsen | Board of Directors | 0 companies |
| Bjarne Hansen | Board of Directors | 0 companies |
| Lars Sture Renström | Chairman | 0 companies |
| Ole Nielsen | Board of Directors | 0 companies |
| Jacob Fog | Board of Directors | 0 companies |
| Ninna Dalsgaard Christensen | Board of Directors | 0 companies |
| Thure Bo Thomas Thuresson | Board of Directors | 0 companies |
| Henrik Riise | Board of Directors | 0 companies |
| Birger Riisager | Deputy Chairman | 0 companies |
| Jan Lennart Allde | Chairman | 0 companies |
| Lone Charlotte Eriksen | Board of Directors | 0 companies |
| John Jørgensen | Board of Directors | 0 companies |
| Tina Sørensen | Board of Directors | 0 companies |
| Jacob Nørgaard | Board of Directors | 0 companies |
| Carsten Bjerg | Board of Directors | 0 companies |
| Tage Nielsen | Board of Directors | 0 companies |
| Pia Olesen | Board of Directors | 0 companies |
| Ebbe Funk | Board of Directors | 0 companies |
| Henrik Lilholt | Board of Directors | 0 companies |
| Jan Lennart Allde | Board of Directors | 0 companies |
| Otto Bertel Christensen | Chairman | 0 companies |
| Svend Sigaard | Board of Directors | 0 companies |
| Per Andersen | Board of Directors | 0 companies |
| Povl Ulrik Skifter | Board of Directors | 0 companies |
| Einar Nicolaisen Møller | Deputy Chairman | 0 companies |
| Ole Madsen | Board of Directors | 0 companies |
| Peter Jonas Leifland | Chairman | 0 companies |
| Viggo Tvergaard | Board of Directors | 0 companies |
| Per Brøndbjerg Strauss | Board of Directors | 0 companies |
| Åsa Ingrid Susanne Pahlen Åklundh | Board of Directors | 0 companies |
| Kjeld Arendt | Board of Directors | 0 companies |
| Søren Lindberg | Deputy Chairman | 0 companies |
| Nils Anders Lindmark | Board of Directors | 0 companies |
| Sameer Kalra | Chairman | 0 companies |
| Emma Rebecka Matilda Adlerton | Chairman | 0 companies |
| Jørgen Madsen Mortensen | Board of Directors | 0 companies |
| Nina Møller Heidelbach | Board of Directors | 0 companies |
| Harald Mix | Board of Directors | 0 companies |
| Carsten Nielsen | Board of Directors | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Board of Directors | 0 companies |
| Jan Møller Heidelbach Christiansen | Board of Directors | 0 companies |
| Sven Dyrløv Madsen | Chairman | 0 companies |
| Ole Lauritzen | Board of Directors | 0 companies |
| Bent Østergaard | Board of Directors | 0 companies |
| Henrik Guldbæk Welch | Board of Directors | 0 companies |
| Jørn Larsen | Board of Directors | 0 companies |
| Torben Vagn Rasmussen | Board of Directors | 0 companies |
| Niels Wilhelm Holm | Board of Directors | 0 companies |
| Niels Bach | Board of Directors | 0 companies |
| Ole Sejersen | Board of Directors | 0 companies |
| Martin Hansen | Board of Directors | 0 companies |
| Lars Skytte Jørgensen | Board of Directors | 0 companies |
| Axel Nikolajsen | Board of Directors | 0 companies |
| Kenneth Sinding Bendtsen | Board of Directors | 0 companies |
| Jørgen Ajslev | Board of Directors | 0 companies |
| Sigge Lennart Haraldsson | Chairman | 0 companies |
| Karl Erik Widell | Board of Directors | 0 companies |
| Torben Munk | Board of Directors | 0 companies |