| Revenue | DKK 15M | -11% |
| EBITDA | DKK 5,5M | -16% |
| Net profit | DKK 3,9M | -20% |
| Total assets | DKK 17,5M | -27% |
| Equity | DKK 8,2M | -41% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.955 | 8.011 | 8.638 | 10.487 | 7.033 | 9.057 | 10.571 | 11.315 | 11.392 | 12.295 | 16.907 | 14.993 |
| Staff expenses | -4.748 | -4.979 | -5.435 | -5.481 | -5.406 | -6.192 | -7.095 | -8.735 | -7.979 | -8.264 | -10.366 | -9.517 |
| EBITDA | 451 | 393 | 516 | 2.220 | 1.627 | 2.865 | 3.475 | 2.579 | 3.413 | 4.031 | 6.541 | 5.476 |
| Depreciation & amort. | 49 | -10 | -14 | -24 | -26 | -36 | -33 | -38 | -147 | -150 | -142 | -138 |
| EBIT | 402 | 384 | 503 | 2.196 | 1.601 | 2.828 | 3.442 | 2.542 | 3.267 | 3.881 | 6.399 | 5.339 |
| Net financials | -170 | -197 | -207 | -112 | -102 | -135 | -282 | -234 | -60 | -91 | -165 | -320 |
| Profit before tax | 231 | 186 | 296 | 2.084 | 1.499 | 2.693 | 3.160 | 2.308 | 3.207 | 3.790 | 6.233 | 5.019 |
| Tax | 72 | 59 | 91 | 501 | 336 | 603 | 709 | 521 | 708 | 847 | 1.381 | 1.116 |
| Net profit | 160 | 127 | 205 | 1.583 | 1.163 | 2.090 | 2.451 | 1.787 | 2.499 | 2.943 | 4.853 | 3.902 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.878 | 9.649 | 9.578 | 10.939 | 15.674 | 12.499 | 13.547 | 13.470 | 17.497 | 16.857 | 24.120 | 17.521 |
| Equity | 1.015 | 992 | 1.197 | 2.780 | 3.068 | 4.283 | 5.734 | 5.521 | 7.270 | 9.012 | 13.865 | 8.167 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.300 | 2.300 | 1.800 | 1.200 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.863 | 8.658 | 8.381 | 8.159 | 10.304 | 5.916 | 6.013 | 6.746 | 10.226 | 7.845 | 10.255 | 9.354 |
| Total debt | 7.863 | 8.658 | 8.381 | 8.159 | 12.604 | 8.216 | 7.813 | 7.946 | 10.226 | 7.845 | 10.255 | 9.354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 1994 | — | — |
CI Management | Management | 1994 | — | — |
LG Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JØRGEN KNAP ApS | Company | 15.0% | 15.0% | 2009 |
STEEN NIELSEN ApS | Company | 33.3% | 33.3% | 1999 |
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2022 | |
LARS GJEDDE ApS | Company | 33.3% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Nielsen | Management | 0 companies |
| Claus Ihle-Andersen | Management | 0 companies |
| Lars Gjedde | Management | 0 companies |
| Tor Erik Sannum | Board of Directors | 0 companies |
| Ulla Gjedde | Board of Directors | 0 companies |
| John Åge Lazar | Chairman | 0 companies |
| Jørgen Knap | Board of Directors | 0 companies |
| Maiken Falk Friis-Holm Nielsen | Board of Directors | 0 companies |