| Revenue | DKK 212,1M | -12% |
| EBITDA | DKK 1,7M | -49% |
| Net profit | DKK -878K | -124% |
| Total assets | DKK 69,7M | -6% |
| Equity | DKK 43,4M | -2% |
| Employees | 1095 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 300.606 | 315.146 | 312.085 | 240.837 | 212.148 |
| Staff expenses | -286.555 | -292.886 | -286.739 | -225.717 | -210.496 |
| EBITDA | 2.292 | 12.603 | 13.230 | 3.222 | 1.652 |
| Depreciation & amort. | -708 | -463 | -217 | -193 | -214 |
| EBIT | 1.584 | 12.140 | 13.013 | 3.029 | 1.438 |
| Net financials | -1.395 | 444 | 2.973 | 1.350 | -1.903 |
| Profit before tax | 2.663 | 12.584 | 15.986 | 4.379 | -465 |
| Tax | 894 | 2.677 | 2.391 | 700 | 413 |
| Net profit | 1.769 | 9.907 | 13.595 | 3.679 | -878 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 81.824 | 79.501 | 75.113 | 73.806 | 69.717 |
| Equity | 20.781 | 30.699 | 40.611 | 44.289 | 43.411 |
| Long-term debt | 6.735 | 5.078 | 2.945 | 2.530 | 2.530 |
| Short-term debt | 51.068 | 42.763 | 30.586 | 26.966 | 23.504 |
| Total debt | 57.803 | 47.841 | 33.531 | 29.496 | 26.034 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB Management | Management | 2001 |
| Former (3) | ||
KI Management | Management | 1999 – 2000 |
RS Management | Management | 1999 – 1999 |
JH Management | Management | 1997 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (8) | ||
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2002 – 2022 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 2002 – 2008 | |
| Board of Directors | 2010 – 2019 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2011 | |
| Company | 15–19.99% | 15–19.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kell Iisager | Management | 0 companies |
| Ronny Saul | Management | 0 companies |
| Anne-Mette Buxbom Ravn | Management | 0 companies |
| Jan Hartmann Claro Dinesen | Management | 0 companies |
| Claus Fibiger | Board of Directors | 0 companies |
| Alain Albert Van den Berghe | Board of Directors | 0 companies |
| Caroline Søeborg Ahlefeldt-Laurvig-Bille | Board of Directors | 0 companies |
| Mark Jozef M. Maesen | Chairman | 0 companies |
| Henrik Kristian Moltke | Board of Directors | 0 companies |
| Andre Rafnsson | Board of Directors | 0 companies |
| Charlie Saul | Board of Directors | 0 companies |
| Henning Korsbæk Frandsen | Board of Directors | 0 companies |
| Peter Zahlekjær | Board of Directors | 0 companies |
| Mads Melsen Kronborg | Board of Directors | 0 companies |