| Revenue | DKK 4M | +3% |
| EBITDA | DKK 2M | +2% |
| Net profit | DKK 1,1M | -17% |
| Total assets | DKK 15,4M | +1% |
| Equity | DKK 13,1M | +3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.192 | -395 | 9.111 | 6.380 | 8.950 | 10.774 | 7.588 | 6.092 | 5.795 | 4.479 | 4.091 | 4.157 | 3.903 | 4.007 |
| Staff expenses | -2.380 | -2.038 | -1.963 | -2.007 | -2.007 | -1.941 | -2.828 | -2.802 | -2.244 | -2.452 | -2.019 | -1.895 | -1.906 | -1.974 |
| EBITDA | 5.529 | -2.433 | 7.148 | 4.373 | 6.581 | 6.148 | 4.759 | 3.290 | 3.551 | 2.027 | 2.073 | 2.262 | 1.997 | 2.033 |
| Depreciation & amort. | -976 | 737 | 618 | -1.170 | -3.462 | -0 | -3.305 | -2.243 | -2.180 | -1.335 | -638 | -605 | -571 | -561 |
| EBIT | 4.554 | -3.169 | 6.530 | 3.202 | 3.119 | 6.148 | 1.454 | 1.047 | 1.371 | 692 | 1.434 | 1.657 | 1.426 | 1.472 |
| Net financials | 0 | -27 | -30 | -0 | -29 | -3 | -9 | -185 | -168 | -61 | -50 | -70 | 258 | -78 |
| Profit before tax | 4.554 | -3.197 | 6.500 | 3.202 | 3.091 | 6.145 | 1.445 | 862 | 1.203 | 631 | 1.385 | 1.587 | 1.684 | 1.394 |
| Tax | 1.117 | -734 | 1.634 | 391 | 683 | 723 | 334 | 158 | 298 | 107 | 289 | 333 | 371 | 308 |
| Net profit | 3.437 | -2.462 | 4.867 | 2.811 | 2.408 | 5.422 | 1.111 | 704 | 905 | 524 | 1.096 | 1.254 | 1.313 | 1.086 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.062 | 24.407 | 26.151 | 49.233 | 52.460 | 27.800 | 27.027 | 25.632 | 17.369 | 14.499 | 14.434 | 15.404 | 15.216 | 15.378 |
| Equity | 13.954 | 11.491 | 16.358 | 19.648 | 22.056 | 503 | 19.370 | 19.073 | 14.478 | 11.103 | 11.198 | 11.853 | 12.691 | 13.077 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.109 | 12.916 | 9.793 | 17.084 | 18.099 | 2.480 | 5.766 | 5.010 | 1.649 | 2.383 | 2.292 | 2.682 | 1.749 | 1.624 |
| Total debt | 3.109 | 12.916 | 9.793 | 29.585 | 18.099 | 2.480 | 5.766 | 5.010 | 1.649 | 2.383 | 2.292 | 2.682 | 1.749 | 1.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2020 | — | — |
JP Audit | Audit | 1998 | — | — |
DB Founder | Founder | 1998 | — | — |
AM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cidex Holding ApS | Company | 90.0% | 90.0% | 2024 |
ZMP Holding ApS | Company | 10.0% | 10.0% | 2022 |
DP HOLDING ApS | Company | 90.0% | 90.0% | 2015 |
ZMP Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Givskov Larsson | Management | 0 companies |
| J. P. Revision I/S | Audit | 0 companies |
| Dan Bjørn Petersen | Founder | 0 companies |
| Anniezette Mørch Veber | Management | 0 companies |
| Ole Dupont | Board of Directors | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Anders Madsen | Board of Directors | 0 companies |
| Nicki Lars Bech Christensen | Board of Directors | 0 companies |
| Christian Stadil Hahn | Board of Directors | 0 companies |
| Kim Ranild-Harring | Board of Directors | 0 companies |