| Revenue | DKK 48,8M | +13% |
| EBITDA | DKK 3,8M | +10% |
| Net profit | DKK 3,1M | +18% |
| Total assets | DKK 57,5M | +8% |
| Equity | DKK 38,8M | +9% |
| Employees | 23 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78.526 | 73.962 | 79.204 | 54.032 | 34.417 | 33.622 | 32.542 | 33.233 | 39.718 | 44.827 | 43.282 | 48.810 |
| Staff expenses | -48.758 | -49.670 | -57.240 | -32.632 | -30.463 | -29.620 | -29.163 | -29.983 | -36.111 | -40.951 | -39.811 | -44.975 |
| EBITDA | 5.697 | 4.977 | 5.282 | 4.042 | 3.954 | 4.002 | 3.379 | 3.251 | 3.607 | 3.876 | 3.471 | 3.834 |
| Depreciation & amort. | -1.741 | -1.318 | -1.388 | -1.323 | -1.246 | -1.081 | -628 | -506 | -479 | -480 | 238 | -276 |
| EBIT | 3.956 | 3.659 | 3.894 | 2.720 | 2.707 | 2.922 | 2.751 | 2.745 | 3.128 | 3.396 | 3.233 | 3.559 |
| Net financials | -195 | -52 | 176 | -40 | 327 | -56 | 42 | -394 | -308 | -209 | 156 | 377 |
| Profit before tax | 3.760 | 3.606 | 4.070 | 2.679 | 3.034 | 2.866 | 3.109 | 2.677 | 2.820 | 3.186 | 3.389 | 3.936 |
| Tax | 1.244 | 1.061 | 1.148 | 617 | 684 | 661 | 664 | 640 | 620 | 706 | 754 | 814 |
| Net profit | 2.516 | 2.546 | 2.922 | 2.062 | 2.350 | 2.205 | 2.444 | 2.037 | 2.200 | 2.481 | 2.636 | 3.122 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.331 | 65.364 | 71.530 | 59.537 | 66.861 | 68.663 | 68.223 | 68.093 | 48.463 | 48.141 | 53.492 | 57.535 |
| Equity | 34.764 | 37.310 | 40.231 | 42.293 | 44.643 | 46.849 | 49.293 | 51.330 | 30.531 | 33.011 | 35.647 | 38.768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 844 | 0 | 2.768 | 0 | 0 | 0 |
| Short-term debt | 29.860 | 27.755 | 31.298 | 17.244 | 21.934 | 21.814 | 17.891 | 13.749 | 15.164 | 15.002 | 17.700 | 18.767 |
| Total debt | 29.860 | 27.755 | 31.298 | 17.244 | 21.934 | 21.814 | 17.891 | 13.749 | 17.932 | 15.002 | 17.700 | 18.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2000 | — | — |
KW Management | Management | 2021 | — | — |
CM Management | Management | 2011 | — | — |
PA Management | Management | 1998 | — | — |
SG Management | Management | 2004 | — | — |
TJ Management | Management | 2019 | — | — |
CB Management | Management | 2015 | — | — |
MF Management | Management | 1998 | — | — |
LM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Javier Benito Camporredondo | Management | 0 companies |
| Klaus Waneck Borello | Management | 0 companies |
| Cornelis Marinus Johannes de Vries | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Sanjay Guha | Management | 0 companies |
| Thomas Jean A Oth | Management | 0 companies |
| Charlotte Balfour van Burleigh | Management | 0 companies |
| Morten Falkenberg | Management | 0 companies |
| Laurence McAllister | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Ruben Faust | Chairman | 0 companies |
| Mikael Bonde-Nielsen | Board of Directors | 0 companies |
| Per Johannesen Madsen | Chairman | 0 companies |
| Pamela Anne Whitlow | Board of Directors | 0 companies |
| Rossana Rocchini | Board of Directors | 0 companies |
| Mark C Harden | Board of Directors | 0 companies |
| Carsten Gleerup | Board of Directors | 0 companies |
| Carsten Sparre Conrad | Chairman | 0 companies |
| Mette Marie Høgsted Hansson | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Enrique Delgado Jaramillo | Board of Directors | 0 companies |
| Michael A O'Neill | Chairman | 0 companies |
| Milen Milenov Paunov | Board of Directors | 0 companies |
| Diego De Haro Huerta | Board of Directors | 0 companies |
| Tülay Kiyildi | Chairman | 0 companies |