| Revenue | DKK 227,7M | -5% |
| EBITDA | DKK 7,1M | +17% |
| Net profit | DKK 5,6M | +14% |
| Total assets | DKK 35,4M | -5% |
| Equity | DKK 22,1M | +8% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123.981 | 131.583 | 137.726 | 152.847 | 150.239 | 232.987 | 221.773 | 201.054 | 179.062 | 239.340 | 266.709 | 239.475 | 227.676 |
| Staff expenses | -3.800 | -3.797 | -4.171 | -4.245 | -4.511 | -5.567 | -5.536 | -5.596 | -5.495 | -5.444 | -5.642 | -5.978 | -6.270 |
| EBITDA | 4.018 | 3.359 | 3.243 | 4.081 | 4.636 | 4.346 | 3.973 | 3.815 | 4.179 | 8.143 | 6.528 | 6.128 | 7.139 |
| Depreciation & amort. | -569 | -550 | -335 | -111 | -35 | -45 | -23 | -43 | -49 | -49 | -51 | -154 | -163 |
| EBIT | 3.449 | 2.809 | 2.908 | 3.970 | 4.601 | 4.301 | 3.950 | 3.772 | 4.130 | 8.093 | 6.477 | 5.973 | 6.976 |
| Net financials | -28 | -185 | -190 | -26 | -160 | -145 | -145 | -146 | -123 | -137 | -109 | 336 | 220 |
| Profit before tax | 3.422 | 2.624 | 2.718 | 3.943 | 4.441 | 4.156 | 3.805 | 3.626 | 4.007 | 7.956 | 6.368 | 6.309 | 7.196 |
| Tax | 863 | 662 | 682 | 936 | 981 | 923 | 840 | 801 | 884 | 1.753 | 1.404 | 1.392 | 1.588 |
| Net profit | 2.559 | 1.962 | 2.037 | 3.007 | 3.460 | 3.233 | 2.966 | 2.825 | 3.124 | 6.203 | 4.963 | 4.918 | 5.608 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.955 | 16.879 | 20.717 | 21.322 | 29.307 | 29.242 | 23.791 | 26.534 | 24.979 | 36.907 | 31.531 | 37.345 | 35.393 |
| Equity | 10.831 | 8.793 | 8.830 | 9.837 | 10.296 | 11.030 | 11.996 | 12.321 | 12.445 | 15.648 | 17.611 | 20.529 | 22.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193 | 481 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.124 | 8.086 | 11.887 | 11.485 | 19.011 | 18.212 | 11.795 | 14.019 | 12.053 | 21.258 | 13.920 | 16.816 | 13.256 |
| Total debt | 8.124 | 8.086 | 11.887 | 11.485 | 19.011 | 18.212 | 11.795 | 14.213 | 12.534 | 21.258 | 13.920 | 16.816 | 13.256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 1998 | — | — |
EL Management | Management | 2002 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KS Management | Management | 1998 | — | — |
BA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Rundberg | Management | 0 companies |
| Edel Lund Larsen | Management | 0 companies |
| Jon Halvarsson | Chief Executive Officer | 0 companies |
| Torben Jørgen Gundorph Bruun | Chief Executive Officer | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Bert Albin Ingvar Wannehag | Management | 0 companies |
| Jesper Kafton | Board of Directors | 0 companies |
| Henrik Börje Folkesson | Chairman | 0 companies |
| Christian Balle Mortensen | Board of Directors | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Per Gösta Swartling | Chairman | 0 companies |
| Jan-Erik Gunnar Svensson | Board of Directors | 0 companies |
| Nils Peter Rogan Carlsson | Chairman | 0 companies |
| Ulf Klinteberg | Board of Directors | 0 companies |
| Jan Peter Mörtlund | Chairman | 0 companies |
| Torgil Rolf Mattias Andersson | Board of Directors | 0 companies |
| Herman Ditlev Federspiel | Board of Directors | 0 companies |
| Harry Hans-Ola Henriksson | Chairman | 0 companies |
| Lars Fredrik Kanth | Chairman | 0 companies |
| Kim David Jørgensen | Board of Directors | 0 companies |
| Per-Johan Erik Viklund | Chairman | 0 companies |
| Maria Charlotta Jonasson | Board of Directors | 0 companies |
| Hans Fugmann | Board of Directors | 0 companies |
| Carl Anders Bolse | Board of Directors | 0 companies |