| Revenue | DKK 65,2M | +5% |
| EBITDA | DKK 2M | +2% |
| Net profit | DKK 1,1M | -18% |
| Total assets | DKK 27M | +8% |
| Equity | DKK 21M | +6% |
| Employees | 91 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52.851 | 54.217 | 53.994 | 56.239 | 54.105 | 51.015 | 50.377 | 48.131 | 54.477 | 56.178 | 52.605 | 56.966 | 62.347 | 65.228 |
| Staff expenses | -9.019 | -9.303 | -9.115 | -10.037 | -9.975 | -9.184 | -8.329 | -8.107 | -8.726 | -8.667 | -8.699 | -9.085 | -9.952 | -11.193 |
| EBITDA | 1.574 | 1.187 | 1.431 | 999 | -955 | 302 | 1.835 | 1.194 | 2.126 | 2.227 | -317 | 1.387 | 1.961 | 2.006 |
| Depreciation & amort. | -1.625 | -1.553 | -1.538 | -1.714 | -1.578 | -1.932 | -1.486 | -1.087 | -1.108 | -856 | -783 | -805 | -753 | -986 |
| EBIT | -52 | -366 | -108 | -715 | -2.533 | -1.630 | 349 | 107 | 1.017 | 1.370 | -1.100 | 581 | 1.208 | 1.020 |
| Net financials | 890 | 152 | 823 | 805 | 199 | -5.439 | 255 | 332 | 823 | 89 | 116 | 418 | 544 | 398 |
| Profit before tax | 838 | -214 | 715 | 91 | -2.334 | -7.069 | 603 | 439 | 1.840 | 1.459 | -984 | 999 | 1.752 | 1.419 |
| Tax | 174 | -57 | 166 | 15 | -387 | -88 | -246 | 38 | 239 | 319 | -231 | 221 | 392 | 303 |
| Net profit | 664 | -157 | 550 | 76 | -1.948 | -6.981 | 850 | 401 | 1.601 | 1.140 | -754 | 778 | 1.360 | 1.115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.591 | 29.590 | 30.853 | 30.533 | 27.378 | 20.852 | 22.816 | 23.273 | 26.659 | 25.746 | 25.251 | 22.975 | 24.980 | 26.959 |
| Equity | 22.902 | 22.745 | 23.322 | 23.398 | 21.451 | 14.470 | 15.320 | 15.721 | 17.321 | 18.461 | 17.707 | 18.485 | 19.860 | 20.975 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288 | 718 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.174 | 6.660 | 7.298 | 6.968 | 5.928 | 6.382 | 7.496 | 7.264 | 8.620 | 7.286 | 7.544 | 4.490 | 5.120 | 5.984 |
| Total debt | 6.174 | 6.660 | 7.298 | 6.968 | 5.928 | 6.382 | 7.496 | 7.552 | 9.338 | 7.286 | 7.544 | 4.490 | 5.120 | 5.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Deputy | Deputy | 2006 | — | — |
DB Unofficial title | Unofficial title | 2017 | — | — |
LA Deputy | Deputy | 2025 | — | — |
MN Deputy | Deputy | 1995 | — | — |
AC | Deputy | 2001 | — | — |
BH Unofficial title | Unofficial title | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2004 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jens Berenth From | Deputy | 0 companies |
| Daniel Bereta | Unofficial title | 0 companies |
| Lone Alstrup | Deputy | 0 companies |
| Margit Nielsen | Deputy | 0 companies |
| Annette Cornelius Skov Mogensen | Deputy | 0 companies |
| Bjarne Høirup Larsen | Unofficial title | 0 companies |
| Herman Pedersen | Board of Directors | 0 companies |
| Hanne Korsholm | Board of Directors | 0 companies |
| Lise Langkilde | Board of Directors | 0 companies |
| Lene Buus Skou | Board of Directors | 0 companies |
| Hanne Grunnet Sandvad | Board of Directors | 0 companies |
| Michael Alfred Osmund | Board of Directors | 0 companies |
| Esben Høstager | Board of Directors | 0 companies |
| Jan Lynghøj Grønvang | Chairman | 0 companies |
| Anni Ruth Krog | Board of Directors | 0 companies |
| Tina Børre Toft Olsen | Board of Directors | 0 companies |
| Svend Erik Guldberg | Board of Directors | 0 companies |
| Ulla Rixen | Board of Directors | 0 companies |
| Jens Peen | Board of Directors | 0 companies |
| Casper Palm Gyrsting | Chairman | 0 companies |
| Jørgen Schack Staffeldt | Board of Directors | 0 companies |
| Gert Arnt Christensen | Board of Directors | 0 companies |
| Jacoba Barbera Pelle Kjems | Board of Directors | 0 companies |
| Karin Åsa Margareta Petren | Board of Directors | 0 companies |