| Revenue | DKK 47,8M | +4% |
| EBITDA | DKK 4,6M | +13% |
| Net profit | DKK 835K | -72% |
| Total assets | DKK 38,3M | +5% |
| Equity | DKK 21,4M | +4% |
| Employees | 81 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.168 | 27.410 | 30.776 | 32.350 | 32.231 | 33.457 | 36.682 | 38.549 | 45.835 | 49.055 | 45.890 | 47.764 |
| Staff expenses | -25.296 | -26.076 | -28.923 | -30.066 | -30.188 | -31.252 | -34.251 | -35.061 | -41.970 | -42.350 | -41.173 | -43.003 |
| EBITDA | 2.872 | 1.334 | 1.853 | 2.284 | 1.989 | 2.205 | 2.431 | 3.488 | 3.865 | 6.706 | 4.093 | 4.606 |
| Depreciation & amort. | 1.247 | 1.084 | 1.128 | 1.096 | -866 | -927 | -961 | -963 | -1.607 | -1.693 | -2.471 | -3.419 |
| EBIT | 1.625 | 250 | 725 | 1.188 | 1.122 | 1.278 | 1.470 | 2.525 | 2.258 | 5.013 | 1.622 | 1.187 |
| Net financials | -431 | -222 | -229 | -232 | -187 | -232 | -73 | -117 | 103 | 796 | 1.997 | -113 |
| Profit before tax | 1.194 | 29 | 496 | 956 | 935 | 1.046 | 1.397 | 2.408 | 2.361 | 5.809 | 3.619 | 1.074 |
| Tax | 265 | 21 | 120 | 216 | 207 | 231 | 311 | 532 | 520 | 1.262 | 659 | 240 |
| Net profit | 928 | 8 | 376 | 740 | 728 | 814 | 1.086 | 1.876 | 1.841 | 4.547 | 2.960 | 835 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.970 | 42.105 | 37.699 | 38.884 | 35.398 | 36.019 | 37.303 | 44.041 | 31.729 | 38.817 | 36.528 | 38.310 |
| Equity | 29.998 | 29.723 | 27.754 | 27.834 | 27.411 | 28.059 | 29.205 | 31.237 | 17.532 | 21.579 | 20.539 | 21.374 |
| Long-term debt | 5.550 | 4.851 | 3.841 | 2.707 | 1.697 | 984 | 1.848 | 3.825 | 4.823 | 5.480 | 5.592 | 6.156 |
| Short-term debt | 6.140 | 7.332 | 5.932 | 8.200 | 6.166 | 6.743 | 6.080 | 8.799 | 9.252 | 11.370 | 9.994 | 10.471 |
| Total debt | 11.690 | 12.183 | 9.773 | 10.907 | 7.863 | 7.727 | 7.928 | 12.624 | 14.075 | 16.850 | 15.586 | 16.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
HL Management | Management | 2013 | — | — |
HA Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØSG HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henrik Leander Herum | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Lars Peter Lindstrøm | Board of Directors | 0 companies |
| Hans Jørn Jørgensen | Chairman | 0 companies |
| Ulrik Riis Petersen | Chairman | 0 companies |
| Johannes Kromann Bie | Chairman | 0 companies |
| Per Emil Ørum | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |