| Revenue | DKK 42,2M | +5% |
| EBITDA | DKK 9,7M | -22% |
| Net profit | DKK 6,8M | -19% |
| Total assets | DKK 40,9M | -4% |
| Equity | DKK 17,3M | -6% |
| Employees | 66 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 35.649 | 36.574 | 33.843 | 40.364 | 42.227 |
| Staff expenses | -24.314 | -25.828 | -23.159 | -27.903 | -32.565 |
| EBITDA | 11.328 | 10.738 | 10.676 | 12.453 | 9.660 |
| Depreciation & amort. | -1.548 | -1.119 | -1.074 | -1.489 | -1.108 |
| EBIT | 9.781 | 9.619 | 9.602 | 10.965 | 8.552 |
| Net financials | -151 | -183 | -220 | -11 | 193 |
| Profit before tax | 9.630 | 9.436 | 9.381 | 10.953 | 8.746 |
| Tax | 2.235 | 2.083 | 2.087 | 2.541 | 1.967 |
| Net profit | 7.394 | 7.354 | 7.294 | 8.412 | 6.779 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 41.110 | 41.295 | 48.769 | 42.687 | 40.912 |
| Equity | 15.702 | 16.256 | 16.750 | 18.462 | 17.341 |
| Long-term debt | 2.416 | 2.363 | 1.542 | 0 | 0 |
| Short-term debt | 18.186 | 19.299 | 26.018 | 21.160 | 19.707 |
| Total debt | 20.602 | 21.662 | 27.560 | 21.160 | 19.707 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2006 |
| Former (1) | ||
PE Management | Management | 1999 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Former (5) | ||
| Board of Directors | 1999 – 2006 | |
| Board of Directors | 2012 – 2012 | |
| Board of Directors | 2016 – 2023 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 1999 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2006 | |
| Company | 10–14.99% | 10–14.99% | 2011 | |
| Company | 10–14.99% | 10–14.99% | 2011 | |
| Company | 5–9.99% | 5–9.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Mulvad Madsen | Management | 0 companies |
| Poul Erik Møller Nielsen | Management | 0 companies |
| Jens Henrik Pontoppidan Pedersen | Board of Directors | 0 companies |
| Lars Lyngholm | Board of Directors | 0 companies |
| Michael Vinther Jacobsen | Board of Directors | 0 companies |
| Ivan Søgaard Bach | Board of Directors | 0 companies |
| Karl Henrik Elkjær | Board of Directors | 0 companies |
| Michael Mulvad Madsen | Board of Directors | 0 companies |
| Elisabeth Nielsen | Board of Directors | 0 companies |
| Benny Thomsen | Board of Directors | 0 companies |