| Revenue | DKK 9,3M | +23% |
| EBITDA | DKK 1,9M | +179% |
| Net profit | DKK 822K | +304% |
| Total assets | DKK 12,7M | -2% |
| Equity | DKK 9,3M | +10% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.714 | 5.626 | 6.501 | 6.253 | 6.987 | 7.149 | 7.390 | 6.066 | 8.629 | 8.834 | 7.731 | 7.562 | 9.270 |
| Staff expenses | -4.446 | -4.546 | -4.807 | -4.961 | -5.225 | -5.887 | -6.138 | -5.771 | -6.788 | -7.381 | -7.049 | -6.874 | -7.347 |
| EBITDA | 1.269 | 1.080 | 1.694 | 1.292 | 1.762 | 1.261 | 1.252 | 295 | 1.841 | 1.453 | 682 | 688 | 1.923 |
| Depreciation & amort. | 771 | -839 | -884 | -842 | -1.054 | -723 | -584 | -504 | -497 | -250 | -539 | -583 | -763 |
| EBIT | 498 | 241 | 810 | 450 | 709 | 538 | 668 | -209 | 1.344 | 1.204 | 143 | 105 | 1.160 |
| Net financials | -52 | -108 | -34 | 3 | -13 | -19 | -17 | 0 | 3 | -1 | 5 | -492 | -118 |
| Profit before tax | 446 | 132 | 776 | 452 | 695 | 519 | 650 | -209 | 1.347 | 1.203 | 148 | -387 | 1.042 |
| Tax | 101 | 48 | 194 | 98 | 154 | 116 | 136 | -46 | 296 | 267 | -5 | 16 | 219 |
| Net profit | 345 | 84 | 582 | 354 | 541 | 403 | 514 | -163 | 1.050 | 936 | 153 | -403 | 822 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.144 | 8.837 | 7.281 | 8.457 | 9.182 | 8.389 | 8.915 | 8.620 | 10.618 | 11.695 | 12.096 | 13.023 | 12.720 |
| Equity | 5.501 | 5.485 | 5.966 | 6.271 | 6.712 | 7.015 | 7.422 | 7.151 | 8.091 | 8.815 | 8.854 | 8.451 | 9.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 94 | 0 | 0 |
| Short-term debt | 2.643 | 3.352 | 1.315 | 2.186 | 2.470 | 1.375 | 1.492 | 1.457 | 2.527 | 2.748 | 3.048 | 4.472 | 3.280 |
| Total debt | 2.643 | 3.352 | 1.315 | 2.186 | 2.470 | 1.375 | 1.492 | 1.469 | 2.527 | 2.748 | 3.142 | 4.472 | 3.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
MB Management | Management | 2025 | — | — |
HA Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mette Bue Lorentzen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ove Andre Pedersen | Chairman | 0 companies |
| Sonja Skødt Pedersen | Chairman | 0 companies |
| Tove Frederikke Pedersen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Andres Tue Møller | Board of Directors | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Line Ekander | Board of Directors | 0 companies |
| Steen Skriver | Chairman | 0 companies |