| Revenue | DKK 105,5M | -8% |
| EBITDA | DKK 55,4M | -2% |
| Net profit | DKK 43,2M | +22% |
| Total assets | DKK 130,2M | +0% |
| Equity | DKK 29,4M | +13% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.289 | 28.695 | 36.341 | 47.711 | 70.098 | 116.592 | 166.936 | 158.089 | 126.112 | 72.321 | 174.173 | 135.321 | 114.923 | 105.490 |
| Staff expenses | -18.635 | -22.644 | -22.257 | -26.577 | -28.691 | -28.350 | -32.929 | -27.910 | -37.210 | -19.998 | -45.118 | -55.819 | -58.573 | -50.076 |
| EBITDA | 11.564 | 5.965 | 13.947 | 21.131 | 41.407 | 88.242 | 133.837 | 130.133 | 88.902 | 52.324 | 129.054 | 79.502 | 56.350 | 55.414 |
| Depreciation & amort. | -462 | -564 | -272 | -224 | -19 | -159 | -510 | -977 | 4.877 | -3.382 | -8.380 | -9.502 | -7.661 | -7.068 |
| EBIT | 11.102 | 5.402 | 13.675 | 20.907 | 41.388 | 88.083 | 133.327 | 129.156 | 84.025 | 48.941 | 120.674 | 70.000 | 48.689 | 48.346 |
| Net financials | 2.386 | 4.709 | 471 | -827 | -164 | 417 | 169 | 1.338 | -1.245 | -839 | 596 | 2.316 | -2.153 | 3.915 |
| Profit before tax | 13.487 | 10.111 | 14.145 | 20.080 | 41.224 | 88.500 | 133.496 | 130.495 | 82.780 | 48.102 | 121.270 | 72.316 | 46.536 | 52.261 |
| Tax | 3.651 | 2.470 | 3.537 | 5.121 | 9.168 | 19.418 | 29.366 | 28.343 | 18.675 | 11.447 | 25.501 | 16.482 | 11.014 | 9.095 |
| Net profit | 9.837 | 7.641 | 10.608 | 14.958 | 32.056 | 69.082 | 104.131 | 102.151 | 64.105 | 36.655 | 95.769 | 55.834 | 35.522 | 43.166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.041 | 43.966 | 55.578 | 73.699 | 88.960 | 102.391 | 88.111 | 168.227 | 140.805 | 126.750 | 147.525 | 159.790 | 130.432 | 130.153 |
| Equity | 30.280 | 30.976 | 36.584 | 46.543 | 33.623 | 45.835 | 27.229 | 106.434 | 53.457 | 49.934 | 37.836 | 38.782 | 25.905 | 29.364 |
| Long-term debt | 701 | 877 | 0 | 4.578 | 8.235 | 19.364 | 28.381 | 21.489 | 9.410 | 11.175 | 1.050 | 0 | 0 | 0 |
| Short-term debt | 14.061 | 12.113 | 18.994 | 22.579 | 47.103 | 37.148 | 31.472 | 37.920 | 67.039 | 55.314 | 99.406 | 112.437 | 99.668 | 97.238 |
| Total debt | 14.761 | 12.990 | 18.994 | 27.157 | 55.338 | 56.512 | 59.853 | 59.410 | 76.449 | 66.490 | 100.456 | 112.437 | 99.668 | 97.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2000 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BG Management | Management | 1994 | — | — |
LO Management | Management | 1994 | — | — |
HS Management | Management | 2020 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Audit | 2005 | — | — | |
MK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GUBI Group ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Kenni Riise | Chief Executive Officer | 0 companies |
| Bjarke Gudmund Olsen | Management | 0 companies |
| Lisbeth Olsen | Management | 0 companies |
| Henriette Schütze | Management | 0 companies |
| Klaus Thyge Høeg-Hagensen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Marie Kristine Schmidt | Chief Executive Officer | 0 companies |
| Peter Mondrup | Chief Executive Officer | 0 companies |
| Anders Christian Kristiansen | Chairman | 0 companies |
| Karsten Hagel | Board of Directors | 0 companies |
| Henrik Holm | Board of Directors | 0 companies |
| Lars Cordt | Board of Directors | 0 companies |
| Helene Abel Hansen | Board of Directors | 0 companies |
| Jacob Lahn Sloth | Board of Directors | 0 companies |
| Asbjørn Mosgaard Hyldgaard | Deputy Chairman | 0 companies |
| Lars Henrik Munch | Chairman | 0 companies |
| Lars Hylling Axelsson | Board of Directors | 0 companies |
| Tue Mantoni | Board of Directors | 0 companies |
| Jacob Holst Vinther | Chairman | 0 companies |
| Tine Falck Olsen | Board of Directors | 0 companies |
| Karsten Pedersen | Board of Directors | 0 companies |
| Jacob Gudmund Olsen | Board of Directors | 0 companies |
| Hans Christian Galst | Chairman | 0 companies |
| Sebastian Gubi | Board of Directors | 0 companies |