| Revenue | DKK 105M | +24% |
| EBITDA | DKK 37,1M | +62% |
| Net profit | DKK 19,2M | +106% |
| Total assets | DKK 122,5M | +20% |
| Equity | DKK 45,9M | +36% |
| Employees | 121 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 58.887 | 73.151 | 64.715 | 84.378 | 104.981 |
| Staff expenses | -43.501 | -49.448 | -51.308 | -61.510 | -67.886 |
| EBITDA | 15.386 | 23.702 | 13.407 | 22.857 | 37.088 |
| Depreciation & amort. | -6.651 | -7.506 | -7.776 | -9.359 | -10.852 |
| EBIT | 8.735 | 16.196 | 5.631 | 13.499 | 26.236 |
| Net financials | -328 | -546 | -1.088 | -1.575 | -1.674 |
| Profit before tax | 8.408 | 15.650 | 4.543 | 11.923 | 24.562 |
| Tax | 1.806 | 3.483 | 570 | 2.623 | 5.362 |
| Net profit | 6.601 | 12.167 | 3.973 | 9.300 | 19.200 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 69.657 | 79.335 | 82.715 | 102.020 | 122.487 |
| Equity | 21.234 | 28.401 | 24.374 | 33.675 | 45.875 |
| Long-term debt | 14.618 | 16.180 | 19.958 | 29.620 | 31.997 |
| Short-term debt | 26.323 | 26.854 | 31.140 | 32.043 | 38.213 |
| Total debt | 40.941 | 43.034 | 51.098 | 61.663 | 70.210 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CS Management | Management | 2022 |
SG Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (4) | ||
PB Management | Management | 1997 – 1998 |
JO Audit | Audit | 1998 – 2008 |
EY Management | Management | 1998 – 2024 |
HA Audit | Audit | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2022 | |
| Former (8) | ||
| Board of Directors | 2014 – 2022 | |
| Chairman | 2009 – 2014 | |
| Chairman | 2000 – 2007 | |
| Board of Directors | 2000 – 2014 | |
| Chairman | 2007 – 2009 | |
| Board of Directors | 1997 – 1998 | |
| Chairman | 1997 – 1998 | |
| Chairman | 1998 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jens Olesen | Audit | 0 companies |
| Carsten Skov-Aggerholm | Management | 0 companies |
| Erik Yde Larsen | Management | 0 companies |
| Søren Glintborg | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Jens Anthon Røjen | Board of Directors | 0 companies |
| Jannie Larsen | Chairman | 0 companies |
| Jørn Yde Larsen | Chairman | 0 companies |
| Viggo Berg Andersen | Board of Directors | 0 companies |
| Svend Bang Christiansen | Chairman | 0 companies |
| Torben Stegenborg Andersen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Dan Østergaard Kristensen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Aage Bech Lynggaard | Chairman | 0 companies |