| Revenue | DKK 36,6M | -25% |
| EBITDA | DKK 12,8M | -59% |
| Net profit | DKK 57M | +75% |
| Total assets | DKK 1,4B | +15% |
| Equity | DKK 1,1B | +45% |
| Employees | 33 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.562 | -4.087 | 1.678 | -4.459 | -2.582 | 8.894 | 5.930 | 25.801 | 49.038 | 36.642 |
| Staff expenses | -15.624 | -8.795 | -16.515 | -15.433 | -19.762 | -15.735 | -16.790 | -17.707 | -18.036 | -23.884 |
| EBITDA | -6.062 | -12.882 | -14.837 | -19.892 | -22.344 | -6.841 | -10.860 | 8.094 | 31.002 | 12.758 |
| Depreciation & amort. | -5.110 | -4.767 | -4.283 | -1.955 | -1.757 | -3.857 | -3.585 | -4.781 | -5.335 | -5.215 |
| EBIT | -11.171 | -17.649 | -19.120 | -21.847 | -24.101 | -10.698 | -14.445 | 3.313 | 25.667 | 7.543 |
| Net financials | 16.762 | 5.278 | -149.219 | -242.002 | 44.697 | -16.434 | 36.741 | 52.505 | 15.803 | 78.460 |
| Profit before tax | 5.591 | -12.371 | -168.340 | -263.849 | 20.596 | -27.132 | 22.296 | 55.818 | 41.470 | 86.003 |
| Tax | -1.423 | -3.648 | -5.052 | 2.819 | 2.161 | 2.501 | 39 | 9.729 | 8.943 | 29.026 |
| Net profit | 7.014 | -8.723 | -163.288 | -266.668 | 18.435 | -29.633 | 22.257 | 46.089 | 32.527 | 56.977 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 585.613 | 597.919 | 665.317 | 801.753 | 905.419 | 912.714 | 993.788 | 1.212.841 | 1.209.244 | 1.390.753 |
| Equity | 573.913 | 565.190 | 401.902 | 149.434 | 662.936 | 633.303 | 655.560 | 701.649 | 734.176 | 1.064.904 |
| Long-term debt | 0 | 0 | 0 | 17.828 | 164.574 | 206.226 | 279.708 | 340.621 | 371.263 | 246.462 |
| Short-term debt | 10.072 | 32.277 | 261.182 | 634.491 | 77.909 | 73.185 | 58.520 | 170.571 | 103.805 | 158.774 |
| Total debt | 10.072 | 32.277 | 261.182 | 652.319 | 242.483 | 279.411 | 338.228 | 511.192 | 475.068 | 325.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2019 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LK Management | Management | 2013 | — | — |
BB Management | Management | 1997 | — | — |
AS Management | Management | 2026 | — | — |
BU Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JA Management | Management | 2004 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
KS Management | Management | 2025 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
BD Management | Management | 2013 | — | — |
EK Founder | Founder | 1997 | — | — |
AB Management | Management | 2024 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JV Deputy | Deputy | 2005 | — | — |
SV Deputy | Deputy | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MC Valdemar Bidco ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 66.7% | 66.7% | 2007 | |
BidCo RelyOn Nutec A/S | Company | 100.0% | 100.0% | 2018 |
FALCK A/S | Company | 100.0% | 100.0% | 2016 |
FALCK DANMARK A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Strøm | Management | 0 companies |
| Tom Bjerg Lauritzen | Chief Executive Officer | 0 companies |
| Lizette Kjellerup | Management | 0 companies |
| Bent Brønsbjerg | Management | 0 companies |
| Anton Sibast Laugesen | Management | 0 companies |
| Bo Uggerhøj | Chief Executive Officer | 0 companies |
| Torben Harring | Chief Executive Officer | 0 companies |
| Jan A Hart | Management | 0 companies |
| Torben Peder Korsgaard | Chief Executive Officer | 0 companies |
| Karina Sundbæk | Management | 0 companies |
| Jens Rostgaard Laursen Hjorth | Chief Executive Officer | 0 companies |
| Bent Dyhre Hansen | Management | 0 companies |
| ESBJERG KOMMUNE | Founder | 0 companies |
| Anders Boelskift | Management | 0 companies |
| Peter Berendsen Svarrer | Chief Executive Officer | 0 companies |
| Jens Viggo Sørensen | Deputy | 0 companies |
| Stig Vide Petersen | Deputy | 0 companies |
| Bo Dastrup Johansen | Board of Directors | 0 companies |
| Carsten Buch Sivertsen | Board of Directors | 0 companies |
| John Boye Christiansen | Board of Directors | 0 companies |
| Hakon Hedegaard | Board of Directors | 0 companies |
| Søren Bowell | Board of Directors | 0 companies |
| Jan Damsgaard | Board of Directors | 0 companies |
| Jakob Riis | Chairman | 0 companies |
| Erik Steen Sophus Falck | Chairman | 0 companies |
| Jesper Teddy Lok | Board of Directors | 0 companies |
| Tor Magne Lønnum | Deputy Chairman | 0 companies |
| Otto Brøchner Jespersen | Board of Directors | 0 companies |
| Thomas Peter Halford | Board of Directors | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chairman | 0 companies |
| Jakob Bo Thomasen | Chairman | 0 companies |
| Steen Dall-Hansen | Chairman | 0 companies |
| Svend Aage Pedersen | Board of Directors | 0 companies |
| Jørgen Lauridsen Jensen | Board of Directors | 0 companies |
| Henrik Bitsch Hansen | Board of Directors | 0 companies |
| Merete Søby | Board of Directors | 0 companies |
| Søren Bremerskov Vuust | Board of Directors | 0 companies |
| Andreas Christoph Simon | Board of Directors | 0 companies |
| Natalia Camargo Biedermann | Board of Directors | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |
| Jesper Sjørvad | Board of Directors | 0 companies |
| Ernst Lucas de Vries | Board of Directors | 0 companies |
| Thomas Hinrichsen | Deputy Chairman | 0 companies |
| Morten Reignald Pedersen | Chairman | 0 companies |
| Antoun Ghanem | Chairman | 0 companies |