| Revenue | DKK 496,3M | -10% |
| EBITDA | DKK 15,8M | -80% |
| Net profit | DKK 65M | +0% |
| Total assets | DKK 495M | +2% |
| Equity | DKK 342,3M | +7% |
| Employees | 77 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 289.956 | 284.177 | 295.692 | 310.460 | 297.770 | 293.378 | 340.589 | 413.375 | 622.202 | 551.175 | 496.327 |
| Staff expenses | -38.080 | -39.733 | -40.008 | -40.466 | -57.573 | -44.106 | -44.000 | -43.995 | -57.554 | -55.407 | -0 |
| EBITDA | 21.808 | 63.005 | 53.194 | 49.584 | 57.018 | 79.952 | 81.137 | 61.736 | 59.680 | 79.422 | 15.828 |
| Depreciation & amort. | -21.783 | -25.048 | -26.422 | -28.733 | -38.055 | -37.217 | -52.382 | -23.403 | -32.136 | -36.926 | -0 |
| EBIT | 25 | 37.957 | 26.772 | 20.851 | 18.963 | 42.735 | 28.755 | 38.333 | 27.544 | 42.496 | 15.828 |
| Net financials | -478 | -595 | 237 | 215 | 141 | 33.414 | 72.459 | 6.942 | 14.062 | 33.538 | 43.538 |
| Profit before tax | 39.006 | 37.362 | 27.009 | 21.066 | 19.104 | 76.149 | 101.214 | 45.275 | 41.606 | 76.034 | 71.793 |
| Tax | 8.490 | 8.273 | 5.970 | 4.808 | 4.617 | 8.133 | 6.330 | 8.433 | 4.625 | 11.247 | 6.779 |
| Net profit | 30.516 | 29.089 | 21.039 | 16.258 | 14.487 | 68.016 | 94.884 | 36.842 | 36.981 | 64.787 | 65.014 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 301.683 | 325.889 | 331.833 | 335.079 | 364.362 | 441.242 | 443.599 | 392.942 | 533.209 | 482.952 | 494.966 |
| Equity | 170.563 | 202.437 | 223.476 | 239.734 | 251.887 | 323.920 | 303.957 | 243.107 | 323.377 | 320.868 | 342.294 |
| Long-term debt | 0 | 1.045 | 710 | 375 | 39 | 7.641 | 15.099 | 0 | 7.500 | 0 | 6.684 |
| Short-term debt | 108.266 | 100.338 | 84.730 | 71.002 | 90.273 | 86.744 | 104.727 | 129.669 | 179.246 | 139.776 | 125.875 |
| Total debt | 108.266 | 100.338 | 84.730 | 71.002 | 90.273 | 94.385 | 119.826 | 129.669 | 186.746 | 139.776 | 132.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RE Management | Management | 1945 | — | — |
BG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JC | Deputy | 1945 | — | — |
LH Deputy | Deputy | 1945 | — | — |
BE Deputy | Deputy | 1945 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
GP Deputy | Deputy | 1945 | — | — |
PC Management | Management | 1945 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1945 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1945 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 1945 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Board of Directors | 1945 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1945 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Michael Drury | Chief Executive Officer | 0 companies |
| Beth Amanda Reid | Chief Executive Officer | 0 companies |
| Roger Edward Newton | Management | 0 companies |
| Bradley Glenn Steadman | Chief Executive Officer | 0 companies |
| Jens Christian Langfeldt Hagen | Deputy | 0 companies |
| Leif Holmkvist Pedersen | Deputy | 0 companies |
| Bente Engholm Madsen | Deputy | 0 companies |
| Per Sommer Offersen | Chief Executive Officer | 0 companies |
| Gitte Petersen | Deputy | 0 companies |
| Peter Christian Edwards Wheadon | Management | 0 companies |
| Finn Michael Jensen | Board of Directors | 0 companies |
| Freddy Berg Svendsen | Board of Directors | 0 companies |
| Patrick Robert Haas | Chairman | 0 companies |
| Neil Murphy | Board of Directors | 0 companies |
| Mogens Jeppesen | Board of Directors | 0 companies |
| Antonius Ginalski | Board of Directors | 0 companies |
| Henrik Nicolay Knudtzon | Board of Directors | 0 companies |
| Benny Lynggaard Eriksen | Board of Directors | 0 companies |
| Patrik Sjölund | Board of Directors | 0 companies |
| Nuno Miguel Laurentino Ferreira | Board of Directors | 0 companies |
| Allan Frosch | Board of Directors | 0 companies |
| Keld Erik Larsen | Board of Directors | 0 companies |
| Laurence Beatrice Virginie Theaud Broseta | Chairman | 0 companies |
| Anne Coucage Harper | Board of Directors | 0 companies |
| Christian Parmentier | Board of Directors | 0 companies |
| Nicole Michaelsen | Board of Directors | 0 companies |
| Ove Werner Pedersen | Board of Directors | 0 companies |
| Julie Danielle A. Fazio Vanderborght | Chairman | 0 companies |
| Jeffrey George Pym | Board of Directors | 0 companies |
| Børge Kaj Hansen | Board of Directors | 0 companies |
| Kathleen Sue Rodes | Board of Directors | 0 companies |
| Tom Sørensen | Board of Directors | 0 companies |
| Edward Victor Dewson | Chairman | 0 companies |
| Michel De Fabiani | Chairman | 0 companies |
| Heinz Launa | Board of Directors | 0 companies |
| Paul Michael Ladner | Chairman | 0 companies |
| Roger Perreault | Chairman | 0 companies |
| Nicholas John Carrie | Board of Directors | 0 companies |
| David William Parry | Board of Directors | 0 companies |
| Reinhard Schödlbauer | Chairman | 0 companies |
| Per Otto Selnes | Board of Directors | 0 companies |
| John Robin England | Board of Directors | 0 companies |
| Frederik Otto Jønch Jeppesen | Board of Directors | 0 companies |
| Glynne Boot Jones | Board of Directors | 0 companies |
| Kjell-Ole Husby | Chairman | 0 companies |
| Ingemann Klausen | Chairman | 0 companies |
| Josef Weinzierl | Chairman | 0 companies |
| Thomas Holger Federspiel | Board of Directors | 0 companies |
| Megan Mattern | Chairman | 0 companies |
| Marie-Dominique Cecile Ortiz-Landazabal | Board of Directors | 0 companies |
| Nigel James Sillick | Board of Directors | 0 companies |