| Revenue | DKK 43M | -3% |
| EBITDA | DKK 15,3M | -16% |
| Net profit | DKK 11,3M | -17% |
| Total assets | DKK 63,7M | +11% |
| Equity | DKK 28,5M | -9% |
| Employees | 36 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.469 | 23.038 | 25.161 | 23.692 | 18.260 | 31.050 | 31.688 | 32.617 | 80.725 | 99.657 | 63.015 | 44.241 | 43.014 |
| Staff expenses | -12.155 | -11.816 | -13.792 | -13.082 | -12.647 | -18.698 | -18.629 | -18.977 | -23.380 | -26.530 | -25.411 | -26.019 | -27.683 |
| EBITDA | 12.314 | 11.222 | 11.369 | 10.600 | 5.607 | 12.352 | 13.059 | 13.641 | 57.332 | 73.128 | 37.604 | 18.222 | 15.331 |
| Depreciation & amort. | 1.200 | -1.371 | -1.321 | -1.317 | -1.758 | -2.301 | -2.007 | -1.604 | -1.329 | -365 | -627 | -837 | -731 |
| EBIT | 11.114 | 9.852 | 10.048 | 9.284 | 3.849 | 10.051 | 11.052 | 12.036 | 56.003 | 72.762 | 36.977 | 17.385 | 14.600 |
| Net financials | -73 | -15 | -132 | -3 | -91 | 61 | -99 | -73 | -166 | -590 | -418 | 140 | -63 |
| Profit before tax | 11.041 | 9.836 | 9.934 | 9.292 | 3.758 | 10.111 | 10.953 | 11.963 | 55.838 | 72.172 | 36.559 | 17.525 | 14.538 |
| Tax | 2.781 | 2.475 | 2.447 | 2.192 | 829 | 2.190 | 2.405 | 2.640 | 12.293 | 15.892 | 8.004 | 3.869 | 3.208 |
| Net profit | 8.259 | 7.361 | 7.487 | 7.100 | 2.929 | 7.922 | 8.547 | 9.323 | 43.545 | 56.280 | 28.555 | 13.656 | 11.330 |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.252 | 22.517 | 23.435 | 29.490 | 35.122 | 35.379 | 33.394 | 32.618 | 82.916 | 109.054 | 65.027 | 57.473 | 63.665 |
| Equity | 13.514 | 13.375 | 13.062 | 12.962 | 10.891 | 15.813 | 14.360 | 15.683 | 48.727 | 70.008 | 45.562 | 31.219 | 28.549 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.738 | 9.142 | 10.373 | 16.294 | 24.045 | 19.566 | 19.034 | 16.431 | 34.189 | 39.047 | 19.464 | 26.254 | 35.116 |
| Total debt | 12.738 | 9.142 | 10.373 | 16.294 | 24.045 | 19.566 | 19.034 | 16.935 | 34.189 | 39.047 | 19.464 | 26.254 | 35.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
ET | Audit | 1999 | — | — |
FU Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
GP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Neel Noel Bock | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Finn Ulbæk Andersen | Chief Executive Officer | 0 companies |
| Gert Pynt Andersen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Tove Elisabeth Hauge Nyhus | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Carl Göran Ragnvald Hagsten | Board of Directors | 0 companies |
| Göran Frederik Brandt | Board of Directors | 0 companies |
| Jan Söderman | Board of Directors | 0 companies |
| Peter Mikael Simonsbacka | Chairman | 0 companies |
| Kai Tapani Rantanen | Chairman | 0 companies |
| Anna Maria Bergström | Board of Directors | 0 companies |
| Göran Torsten Brandt | Chairman | 0 companies |
| Artur Bernardino Aira | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Rolf Ove Stefan Sandin | Chairman | 0 companies |
| Jussi Sakari Kurittu | Board of Directors | 0 companies |
| Johan Anders Holmström | Board of Directors | 0 companies |
| Malin Amanda Cecilia Lindh | Board of Directors | 0 companies |