| Revenue | DKK 13,4M | +46% |
| EBITDA | DKK 8,4M | +97% |
| Net profit | DKK -9M | +56% |
| Total assets | DKK 122,8M | -7% |
| Equity | DKK 104,1M | -5% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44.795 | 41.721 | 37.932 | 38.552 | 38.311 | 31.176 | 28.117 | 23.950 | 19.639 | 21.208 | 75.717 | 9.168 | 13.395 |
| Staff expenses | -8.633 | -9.436 | -9.510 | -7.990 | -8.207 | -8.264 | -8.074 | -6.880 | -6.463 | -6.174 | -9.202 | -4.878 | -4.946 |
| EBITDA | 2.316 | 1.615 | 1.649 | 2.293 | 2.211 | 1.088 | 942 | 884 | 476 | 700 | 12.716 | 4.290 | 8.449 |
| Depreciation & amort. | -24 | -24 | -20 | -57 | -70 | -70 | -70 | -70 | -29 | -0 | -18.050 | -23.799 | -25.018 |
| EBIT | 2.292 | 1.591 | 1.629 | 2.236 | 2.141 | 1.019 | 873 | 814 | 447 | 700 | -5.334 | -19.509 | -16.569 |
| Net financials | -59 | 38 | -12 | -34 | -13 | -10 | -73 | -2 | -2 | -194 | 4.868 | -185 | 6.075 |
| Profit before tax | 2.232 | 1.629 | 1.617 | 2.203 | 2.128 | 1.009 | 800 | 812 | 445 | 506 | -466 | -19.693 | -10.494 |
| Tax | 569 | 320 | 415 | 526 | 454 | 183 | 246 | 219 | 121 | 144 | 1.903 | 838 | -1.518 |
| Net profit | 1.664 | 1.308 | 1.203 | 1.677 | 1.673 | 826 | 554 | 593 | 324 | 363 | -2.369 | -20.531 | -8.976 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.020 | 24.262 | 12.035 | 11.855 | 14.947 | 10.100 | 9.467 | 10.588 | 12.411 | 167.856 | 183.920 | 132.321 | 122.810 |
| Equity | 12.533 | 12.864 | 5.067 | 5.394 | 5.567 | 4.893 | 4.647 | 5.240 | 5.564 | 5.926 | 136.305 | 109.984 | 104.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 614 | 23.934 | 0 | 0 | 0 |
| Short-term debt | 8.488 | 11.398 | 6.968 | 6.460 | 9.378 | 5.207 | 4.820 | 5.153 | 6.234 | 137.996 | 35.709 | 10.454 | 13.273 |
| Total debt | 8.488 | 11.398 | 6.968 | 6.460 | 9.378 | 5.207 | 4.820 | 5.347 | 6.848 | 161.930 | 35.709 | 10.454 | 13.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2008 | — | — |
CM Audit | Audit | 1995 | — | — |
KS Management | Management | 1995 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Hatting Petersen | Management | 0 companies |
| Claus Meldgaard | Audit | 0 companies |
| Kurt Skovlund | Management | 0 companies |
| Jón Ragnar Jörundsson | Chief Executive Officer | 0 companies |
| Stein Rune Fagerheim | Chief Executive Officer | 0 companies |
| Vaclav Malimanek | Chairman | 0 companies |
| Johannes Antonius Maria van der Valk | Board of Directors | 0 companies |
| Kenneth Kure Møhncke | Board of Directors | 0 companies |
| Stephané Baudena | Chairman | 0 companies |
| Thierry Amram | Board of Directors | 0 companies |
| Bart Arnold Marie Otten | Chairman | 0 companies |
| Otto Frank de Bont | Chairman | 0 companies |
| Ann Rita Therese Pia de Smet | Board of Directors | 0 companies |
| Bram Bleyen | Board of Directors | 0 companies |
| Hugues Leopold Waucquez | Chairman | 0 companies |
| Daniel Mark Thompson | Board of Directors | 0 companies |
| Stéphane Cochard | Board of Directors | 0 companies |
| Delphine Guerrier | Chairman | 0 companies |
| Scott Manson Moore | Board of Directors | 0 companies |
| Jurgen van Goethem | Chairman | 0 companies |
| Miloud Boussouni | Chairman | 0 companies |
| Roberto Fioroni | Board of Directors | 0 companies |
| Thierry Jean Louis Pieton | Board of Directors | 0 companies |
| John Mason | Board of Directors | 0 companies |
| Matthew Rufus Quilter | Board of Directors | 0 companies |
| Morgane Caroline Bens | Chairman | 0 companies |