| Revenue | DKK 7,3M | +25% |
| EBITDA | DKK 395K | +43% |
| Net profit | DKK 409K | +54% |
| Total assets | DKK 4,9M | +53% |
| Equity | DKK 3,2M | +15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.482 | 2.877 | 3.387 | 4.752 | 4.749 | 5.032 | 4.372 | 4.986 | 5.067 | 6.554 | 7.026 | 5.808 | 7.266 |
| Staff expenses | -2.588 | -2.688 | -3.204 | -4.494 | -4.494 | -4.758 | -4.127 | -4.707 | -4.786 | -6.243 | -6.689 | -5.532 | -6.871 |
| EBITDA | 197 | 190 | 184 | 258 | 255 | 274 | 246 | 280 | 281 | 311 | 338 | 276 | 395 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 197 | 190 | 184 | 258 | 255 | 274 | 246 | 280 | 281 | 311 | 338 | 276 | 395 |
| Net financials | 105 | 14 | 2 | -1 | -4 | -8 | -7 | -6 | -13 | -2 | -14 | 83 | 149 |
| Profit before tax | 302 | 203 | 185 | 257 | 251 | 266 | 239 | 274 | 268 | 310 | 324 | 360 | 543 |
| Tax | 78 | 56 | 54 | 80 | 70 | 65 | 67 | 73 | 67 | 81 | 84 | 94 | 135 |
| Net profit | 223 | 148 | 132 | 176 | 181 | 200 | 172 | 201 | 200 | 229 | 240 | 265 | 409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.368 | 1.517 | 1.683 | 2.205 | 2.387 | 2.764 | 2.825 | 3.056 | 3.661 | 3.370 | 5.078 | 3.191 | 4.897 |
| Equity | 848 | 746 | 877 | 1.053 | 1.234 | 1.434 | 1.606 | 1.807 | 2.008 | 2.236 | 2.476 | 2.741 | 3.150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 520 | 772 | 805 | 1.152 | 1.153 | 1.330 | 1.218 | 1.249 | 1.654 | 1.134 | 2.602 | 449 | 1.747 |
| Total debt | 520 | 772 | 805 | 1.152 | 1.153 | 1.330 | 1.218 | 1.249 | 1.654 | 1.134 | 2.602 | 449 | 1.747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2025 | — | — |
KB Audit | Audit | 1999 | — | — |
LA Management | Management | 1999 | — | — |
HB Management | Management | 2006 | — | — |
VC Management | Management | 1999 | — | — |
JA Management | Management | 2024 | — | — |
PG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Nigel Mc Manus | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Lars Arthur Andersen | Management | 0 companies |
| Helle Bahnsen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jan Anders Börgdal | Management | 0 companies |
| Pål Gravem Knutsen | Management | 0 companies |
| Thorbjörn Linge | Board of Directors | 0 companies |
| Pieter Jozef F. Wilmots | Chairman | 0 companies |
| Bernard Paul Joseph Thiers | Board of Directors | 0 companies |
| Evert Werner Maene | Board of Directors | 0 companies |
| Fredrik Gunnar Emilson | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Staffan Nils Söderqvist | Board of Directors | 0 companies |
| Niklas Carl-Axel Andersson | Chairman | 0 companies |
| Ruben Dries J. Desmet | Chairman | 0 companies |
| Dan Børje Lannegren | Chairman | 0 companies |
| Robbe Amelynck | Board of Directors | 0 companies |
| Paul Frederik De Cock | Chairman | 0 companies |
| Frida Mari Rosenholm | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Göran Rudolf Bernhoff | Board of Directors | 0 companies |
| Raimo Daniel Issal | Board of Directors | 0 companies |
| Patrick Bourguignon | Board of Directors | 0 companies |
| Wiveka Sjövall | Board of Directors | 0 companies |
| Hartmut Olaf Lieder | Chairman | 0 companies |
| Gøran Magnus Vrethammar | Board of Directors | 0 companies |