| Revenue | DKK 755,6M | +30% |
| EBITDA | DKK 141,7M | +8% |
| Net profit | DKK 103,5M | +23% |
| Total assets | DKK 460,7M | +19% |
| Equity | DKK 298,8M | +17% |
| Employees | 220 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.450 | 20.279 | 165.120 | 180.230 | 264.969 | 277.524 | 250.253 | 337.837 | 352.329 | 114.099 | 158.859 | 582.319 | 755.566 |
| Staff expenses | -17.562 | -20.308 | -25.096 | -30.646 | -31.114 | -40.681 | -46.878 | -70.932 | -75.477 | -80.198 | -98.445 | -122.397 | -156.685 |
| EBITDA | -13.112 | -29 | 35.295 | 49.747 | 83.033 | 65.591 | 50.236 | 91.223 | 79.704 | 33.901 | 60.414 | 130.615 | 141.652 |
| Depreciation & amort. | -4.468 | -4.499 | -4.125 | -4.460 | -5.867 | -3.361 | -0 | -0 | -0 | -15.307 | -16.006 | -21.786 | -16.662 |
| EBIT | -17.581 | -4.527 | 31.170 | 45.287 | 77.166 | 62.229 | 50.236 | 91.223 | 79.704 | 18.594 | 44.408 | 108.829 | 124.989 |
| Net financials | -1.103 | -935 | -1.357 | -72 | -659 | -2.753 | 41 | 2.976 | -6.627 | 6.171 | 981 | 684 | 7.254 |
| Profit before tax | -18.684 | -5.463 | 29.813 | 45.215 | 76.507 | 59.477 | 50.277 | 94.199 | 73.077 | 24.765 | 45.389 | 109.513 | 132.243 |
| Tax | -0 | -2.500 | -10.288 | -8.150 | -1.165 | 7.990 | 11.263 | 20.943 | 15.205 | 5.036 | 9.491 | 25.033 | 28.704 |
| Net profit | -18.684 | -2.963 | 40.101 | 53.365 | 77.673 | 51.486 | 39.014 | 73.255 | 57.872 | 19.729 | 35.898 | 84.479 | 103.539 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.565 | 47.407 | 89.452 | 132.853 | 199.069 | 248.708 | 235.824 | 288.867 | 326.213 | 250.707 | 304.017 | 388.764 | 460.728 |
| Equity | 15.003 | 18.044 | 58.145 | 104.469 | 161.720 | 189.894 | 159.565 | 232.821 | 255.193 | 194.922 | 230.820 | 255.300 | 298.838 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.363 | 8.086 | 8.208 | 8.380 | 8.673 | 8.887 |
| Short-term debt | 22.562 | 29.364 | 31.307 | 28.385 | 33.908 | 54.569 | 72.383 | 45.387 | 44.080 | 30.147 | 46.879 | 104.471 | 128.756 |
| Total debt | 22.562 | 29.364 | 31.307 | 28.385 | 33.908 | 54.569 | 72.383 | 47.750 | 52.167 | 38.355 | 55.259 | 113.144 | 137.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
KP | Audit | 1998 | — | — |
LH Management | Management | 2007 | — | — |
VC Management | Management | 1998 | — | — |
AL Management | Management | 2006 | — | — |
LF Management | Management | 2006 | — | — |
LS Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Kaj Palsgård Andersen | Audit | 0 companies |
| Lars Højgård Hansen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Andrew Lewis Berman | Management | 0 companies |
| Lars Fredrik Olsson | Management | 0 companies |
| Lars Stenfeldt Hansen | Management | 0 companies |
| Sven-Olof Johansson | Board of Directors | 0 companies |
| Lage Jonasson | Chairman | 0 companies |
| Henrik Bjørn Oehlenschlæger | Board of Directors | 0 companies |
| Lars Mauritz Röckert | Chairman | 0 companies |
| Mats Arne Lennart Warstedt | Board of Directors | 0 companies |
| Peter Olof Hjalmar Nilsson | Board of Directors | 0 companies |
| Peer Kuhlmann | Board of Directors | 0 companies |
| Jan Gunnar Samuelsen | Board of Directors | 0 companies |
| Rolf Grönstedt | Board of Directors | 0 companies |
| Bengt Jan-Evert Nilsson | Board of Directors | 0 companies |
| Helene Margareta Vibbleus Bergquist | Board of Directors | 0 companies |
| Annika Margareta Andersson | Chairman | 0 companies |
| Jan Werne | Chairman | 0 companies |
| Henrik Arne Ljung | Board of Directors | 0 companies |
| Magnus Gunnar Ruding | Board of Directors | 0 companies |
| Lars Thomas Larsson | Board of Directors | 0 companies |
| Bengt Jan-Evert Nilsson | Board of Directors | 0 companies |
| Christer Gibeon Bergquist | Board of Directors | 0 companies |
| Klas Åström | Board of Directors | 0 companies |
| Karl Philip Fritz Alexander Edner | Board of Directors | 0 companies |
| Jan Christian Paulsson | Chairman | 0 companies |
| Anders Sven Roland Persson | Board of Directors | 0 companies |
| Johan Wennerholm | Board of Directors | 0 companies |
| Cecilia Birgitta Arneving | Board of Directors | 0 companies |