| Revenue | DKK 17,6M | -6% |
| EBITDA | DKK 8,3M | -16% |
| Net profit | DKK 3,8M | -23% |
| Total assets | DKK 33,5M | +15% |
| Equity | DKK 16,4M | +17% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.046 | 13.302 | 19.089 | 18.698 | 17.553 |
| Staff expenses | -9.137 | -9.249 | -9.274 | -8.795 | -9.281 |
| EBITDA | 3.909 | 4.053 | 9.494 | 9.903 | 8.272 |
| Depreciation & amort. | -2.236 | -2.371 | -2.374 | -3.021 | -2.904 |
| EBIT | 1.673 | 1.682 | 7.120 | 6.883 | 5.368 |
| Net financials | -144 | -118 | -347 | -487 | -458 |
| Profit before tax | 1.529 | 1.564 | 6.773 | 6.396 | 4.910 |
| Tax | 337 | 351 | 1.494 | 1.417 | 1.086 |
| Net profit | 1.192 | 1.214 | 5.279 | 4.978 | 3.824 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.704 | 17.446 | 28.092 | 29.201 | 33.472 |
| Equity | 6.196 | 7.313 | 12.591 | 14.070 | 16.393 |
| Long-term debt | 3.487 | 3.764 | 6.436 | 6.586 | 6.107 |
| Short-term debt | 9.351 | 5.636 | 8.348 | 7.812 | 10.241 |
| Total debt | 12.837 | 9.400 | 14.784 | 14.397 | 16.348 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
NJ Founder | Founder | 1996 |
JH Founder | Founder | 1996 |
HØ Management | Management | 2002 |
PA Founder | Founder | 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2005 | |
| Former (1) | ||
| Board of Directors | 1997 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Philipsen | Founder | 0 companies |
| Jens-Jørn Hagelskjær | Founder | 0 companies |
| Henrik Østergaard | Management | 0 companies |
| Peder Arne Østergaard | Founder | 0 companies |
| Sven Lykke Christensen | Board of Directors | 0 companies |
| Jens Kristian Moesgaard | Board of Directors | 0 companies |
| Michael Østergaard | Board of Directors | 0 companies |