| Revenue | DKK 13,5M | -7% |
| EBITDA | DKK 4,1M | -24% |
| Net profit | DKK 3,4M | -23% |
| Total assets | DKK 28,2M | -9% |
| Equity | DKK 22,6M | -7% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.902 | 4.879 | 6.617 | — | 7.195 | 9.370 | 10.460 | 10.533 | 14.225 | 19.938 | 19.277 | 14.563 | 13.540 |
| Staff expenses | -4.463 | -4.236 | -4.639 | -5.220 | -5.829 | -6.236 | -6.546 | -6.911 | -8.932 | -9.709 | -9.838 | -9.223 | -9.458 |
| EBITDA | 439 | 643 | 1.978 | 883 | 1.366 | 3.134 | 3.914 | 3.622 | 5.293 | 10.230 | 9.440 | 5.340 | 4.082 |
| Depreciation & amort. | 207 | 93 | -84 | -136 | -149 | -135 | -217 | -615 | -633 | -572 | -158 | -111 | -64 |
| EBIT | 232 | 550 | 1.895 | 747 | 1.216 | 2.999 | 3.697 | 3.007 | 4.660 | 9.657 | 9.282 | 5.228 | 4.019 |
| Net financials | -206 | -41 | -110 | 19 | 20 | 98 | -104 | -624 | 366 | 644 | 511 | 337 | 219 |
| Profit before tax | 26 | 509 | 1.785 | 766 | 1.236 | 3.098 | 3.592 | 2.384 | 5.027 | 10.302 | 9.793 | 5.566 | 4.238 |
| Tax | -38 | 103 | 407 | 130 | 231 | 633 | 816 | 512 | 1.061 | 2.148 | 2.085 | 1.150 | 854 |
| Net profit | 64 | 406 | 1.378 | 637 | 1.005 | 2.465 | 2.776 | 1.872 | 3.966 | 8.154 | 7.708 | 4.415 | 3.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.823 | 18.003 | 19.378 | 17.504 | 17.987 | 22.151 | 22.556 | 23.438 | 27.256 | 27.894 | 33.334 | 30.933 | 28.237 |
| Equity | 6.336 | 6.891 | 7.908 | 7.498 | 7.967 | 9.369 | 10.707 | 10.495 | 12.389 | 17.784 | 26.768 | 24.183 | 22.567 |
| Long-term debt | 750 | 5.101 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 3.592 | 3 | 0 | 0 | 0 |
| Short-term debt | 9.738 | 6.010 | 7.470 | 5.986 | 6.014 | 8.772 | 7.677 | 8.751 | 11.239 | 10.107 | 6.566 | 6.750 | 5.662 |
| Total debt | 10.488 | 11.112 | 11.470 | 9.986 | 10.014 | 12.772 | 11.677 | 12.751 | 14.831 | 10.110 | 6.566 | 6.750 | 5.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
AD Management | Management | 1995 | — | — |
KM Management | Management | 1999 | — | — |
BP Management | Management | 2022 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
S.H.H. ESBJERG ApS | Company | 50.0% | 50.0% | 2012 |
JAMT ApS | Company | 50.0% | 50.0% | 2015 |
PKM HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
GP2008HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Anders Dal Pedersen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Bo Pedersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Maja Gro Lilsig | Board of Directors | 0 companies |
| Niels Kristensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Jeroen Hendrik L Van Wauwe | Board of Directors | 0 companies |
| Janus Hygom | Chairman | 0 companies |
| Jørgen Lauridsen Jensen | Chairman | 0 companies |
| Sofie Veerle Pollet | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Søren Hygom | Chairman | 0 companies |