| Revenue | DKK 158,7M | +4% |
| EBITDA | DKK 24,7M | +5% |
| Net profit | DKK 13,9M | +12% |
| Total assets | DKK 67,2M | -22% |
| Equity | DKK 22,9M | +153% |
| Employees | 743 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 80.681 | 107.755 | 128.652 | 152.112 | 158.680 |
| Staff expenses | -79.316 | -95.794 | -114.266 | -128.652 | -133.930 |
| EBITDA | 1.365 | 11.961 | 14.386 | 23.460 | 24.750 |
| Depreciation & amort. | -10.510 | -9.521 | -7.961 | -8.517 | -7.920 |
| EBIT | -9.144 | 2.441 | 6.425 | 14.943 | 16.830 |
| Net financials | -1.739 | -1.803 | -1.540 | -1.865 | 413 |
| Profit before tax | -10.883 | 638 | 4.885 | 13.078 | 17.243 |
| Tax | 162 | 140 | 777 | 698 | 3.363 |
| Net profit | -11.045 | 498 | 4.108 | 12.380 | 13.881 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 63.279 | 63.958 | 68.488 | 86.218 | 67.227 |
| Equity | -7.941 | -7.444 | -3.336 | 9.044 | 22.925 |
| Long-term debt | 11.268 | 7.407 | 5.069 | 3.951 | 2.763 |
| Short-term debt | 59.952 | 63.994 | 66.755 | 73.223 | 41.540 |
| Total debt | 71.220 | 71.401 | 71.824 | 77.174 | 44.303 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 2011 |
| Former (4) | ||
SH Audit | Audit | 1996 – 1999 |
FJ Management | Management | 2006 – 2008 |
UD Chief Executive Officer | Chief Executive Officer | 2008 – 2009 |
HK Management | Management | 1996 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2016 | |
| Former (7) | ||
| Chairman | 2006 – 2009 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 1995 – 1997 | |
| Board of Directors | 1997 – 2004 | |
| Chairman | 1996 – 2006 | |
| Chairman | 2009 – 2016 | |
| Board of Directors | 2008 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Frank Josef Heining | Management | 0 companies |
| Ulf Daniel Garpenbeck | Chief Executive Officer | 0 companies |
| Hannes-Jaan Kaber | Management | 0 companies |
| Peter Nielsen | Management | 0 companies |
| Ulf Wahlstedt | Chairman | 0 companies |
| Bengt Martin Jallinder | Board of Directors | 0 companies |
| Henrik Backman | Board of Directors | 0 companies |
| Lennart Rolff | Board of Directors | 0 companies |
| Per Frants Møller | Board of Directors | 0 companies |
| Bengt Morgan Jallinder | Chairman | 0 companies |
| Bengt Morgan Jallinder | Chairman | 0 companies |
| Johan Gustav Persson | Board of Directors | 0 companies |
| Johan Wedin | Board of Directors | 0 companies |