| Revenue | DKK 18,1M | +9% |
| EBITDA | DKK 2,3M | +38% |
| Net profit | DKK 1M | -56% |
| Total assets | DKK 43,1M | +5% |
| Equity | DKK 33,3M | +4% |
| Employees | 72 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.002 | 13.513 | -1.138 | 13.741 | 34.225 | 23.832 | 25.466 | 33.084 | 13.762 | 16.656 | 18.142 |
| Staff expenses | -0 | -0 | -0 | -13.081 | -15.128 | -11.474 | -14.487 | -19.191 | -12.223 | -14.954 | -16.589 |
| EBITDA | 1.641 | 1.905 | -1.138 | 660 | 1.954 | 594 | 1.696 | 1.852 | 1.539 | 1.702 | 2.341 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -800 | -1.109 | -835 | -837 | -953 | -1.019 | -964 |
| EBIT | 1.641 | 1.905 | -1.138 | 660 | 1.154 | -515 | 861 | 1.015 | 586 | 683 | 1.377 |
| Net financials | -7.860 | -6.074 | -18.677 | 22.355 | 626 | 1.439 | 895 | 1.077 | 510 | 1.613 | 235 |
| Profit before tax | -6.219 | -4.169 | -19.815 | 23.015 | 1.780 | 924 | 1.756 | 2.092 | 1.096 | 2.296 | 824 |
| Tax | -72 | -0 | 187 | 57 | 411 | 434 | -225 | 201 | -201 | 7 | -179 |
| Net profit | -6.147 | -4.169 | -20.002 | 22.958 | 1.369 | 490 | 1.981 | 1.891 | 1.297 | 2.289 | 1.003 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.684 | 31.400 | 35.959 | 45.252 | 31.797 | 32.507 | 42.902 | 46.684 | 37.252 | 40.998 | 43.102 |
| Equity | 18.413 | 20.263 | 266 | 23.146 | 24.526 | 25.196 | 26.499 | 28.390 | 29.687 | 31.976 | 33.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 291 | 0 | 4.113 | 3.498 | 3.305 | 4.139 | 4.193 |
| Short-term debt | 6.271 | 8.492 | 14.011 | 22.101 | 6.974 | 7.305 | 12.290 | 14.796 | 4.260 | 4.883 | 5.647 |
| Total debt | 6.271 | 8.492 | 14.011 | 22.101 | 7.265 | 7.305 | 16.403 | 18.294 | 7.565 | 9.022 | 9.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 1999 | — | — |
| Audit | 1999 | — | — | |
SH Management | Management | 1999 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PA Management | Management | 1998 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JF Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
CLIPPER GROUP A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Ebbe Hagn-Meincke | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Hahnemann | Management | 0 companies |
| Gary Scott Vogel | Chief Executive Officer | 0 companies |
| Peter Norborg | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Amrit Peter Kalsi | Chief Executive Officer | 0 companies |
| John Frederik Staal | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Søren Halsted | Board of Directors | 0 companies |
| Henrik Kvist-Jacobsen | Board of Directors | 0 companies |
| Kristian Verner Mørch | Board of Directors | 0 companies |
| Frank Gülnar Jensen | Chairman | 0 companies |
| Henrik Lund Dal | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Flemming Lorents Steen | Board of Directors | 0 companies |
| Thomas Martinussen | Chairman | 0 companies |
| Per Gullestrup | Board of Directors | 0 companies |