| Revenue | DKK 42,2M | +0% |
| EBITDA | DKK 3,6M | -73% |
| Net profit | DKK 574K | -94% |
| Total assets | DKK 85M | +5% |
| Equity | DKK 43,9M | +1% |
| Employees | 120 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 36.199 | 49.891 | 29.669 | 42.341 | 42.249 |
| Staff expenses | -39.745 | -46.199 | -33.313 | -29.256 | -38.679 |
| EBITDA | -3.546 | 3.692 | -3.644 | 13.085 | 3.570 |
| Depreciation & amort. | -1.621 | -1.657 | -1.545 | -1.690 | -2.132 |
| EBIT | -5.167 | 2.035 | -5.189 | 11.395 | 1.438 |
| Net financials | -17.441 | 7.207 | -796 | -854 | -534 |
| Profit before tax | -22.608 | 9.242 | -5.985 | 10.541 | 904 |
| Tax | -1.767 | 809 | -1.090 | 1.435 | 330 |
| Net profit | -20.841 | 8.433 | -4.895 | 9.106 | 574 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 115.409 | 132.865 | 71.947 | 80.993 | 84.982 |
| Equity | 30.650 | 39.082 | 34.186 | 43.292 | 43.866 |
| Long-term debt | 54.103 | 45.883 | 27.715 | 16.625 | 15.163 |
| Short-term debt | 30.656 | 47.900 | 10.046 | 21.076 | 25.953 |
| Total debt | 84.759 | 93.783 | 37.761 | 37.701 | 41.116 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KB Management | Management | 2026 |
| Former (10) | ||
MR Chief Executive Officer | Chief Executive Officer | 2026 – 2026 |
ET | Audit | 1996 – 1996 |
JB Management | Management | 2006 – 2007 |
HL Management | Management | 2008 – 2008 |
LK Management | Management | 2008 – 2011 |
JW Chief Executive Officer | Chief Executive Officer | 2015 – 2022 |
FS Management | Management | 1996 – 2006 |
LH Chief Executive Officer | Chief Executive Officer | 2022 – 2026 |
BE Chief Executive Officer | Chief Executive Officer | 2012 – 2015 |
PE Management | Management | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (8) | ||
| Chairman | 2026 – 2026 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2007 – 2012 | |
| Board of Directors | 2018 – 2021 | |
| Chairman | 2007 – 2022 | |
| Deputy Chairman | 2022 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2016 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Individual | 90–99.99% | 90–99.99% | 2014 | |
| Individual | 33.33–49.99% | 33.33% | 1996 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ravn-Nielsen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Bollerup | Management | 0 companies |
| Kasper Bregendahl | Management | 0 companies |
| Henrik Leimand | Management | 0 companies |
| Lars Kristensen | Management | 0 companies |
| Johannes Wøldike Schmith | Chief Executive Officer | 0 companies |
| Frede Sigvard Rasmussen | Management | 0 companies |
| Lars Hansen | Chief Executive Officer | 0 companies |
| Bastian Erben | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Allan Auning-Hansen | Chairman | 0 companies |
| Holger Carsten Hansen | Chairman | 0 companies |
| Søren Henrik Ravn | Board of Directors | 0 companies |
| Boris Erben | Board of Directors | 0 companies |
| Anton Nørgaard Jensen | Board of Directors | 0 companies |
| Hans Werner Erben | Chairman | 0 companies |
| Mads Dehlsen Winther | Deputy Chairman | 0 companies |
| Anna Schøning | Board of Directors | 0 companies |
| Janus Doré Pagh | Board of Directors | 0 companies |
| Bo Rørbæk Stampe Thomsen | Board of Directors | 0 companies |
| Boris Erben | Board of Directors | 0 companies |
| Asbjørn Berge | Board of Directors | 0 companies |