| Revenue | DKK 1,4M | +11% |
| EBITDA | DKK 382K | +29% |
| Net profit | DKK 278K | +26% |
| Total assets | DKK 1,4M | +2% |
| Equity | DKK 759K | +25% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.822 | 5.199 | 3.310 | — | 2.675 | 1.911 | 3.404 | 10.401 | 2.278 | 2.824 | 682 | 2.186 | 1.273 | 1.419 |
| Staff expenses | -2.052 | -2.329 | -2.743 | -2.501 | -2.218 | -1.882 | -2.637 | -2.903 | -2.120 | -1.274 | -649 | -1.068 | -977 | -1.138 |
| EBITDA | 3.770 | 2.871 | 567 | 1.612 | 457 | 29 | 767 | -182 | 158 | 1.549 | 9 | 1.113 | 296 | 382 |
| Depreciation & amort. | -49 | -37 | -8 | -0 | -0 | -0 | -0 | -12 | -9 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 3.721 | 2.833 | 559 | 1.612 | 457 | 29 | 767 | -194 | 149 | 1.543 | 9 | 1.113 | 296 | 382 |
| Net financials | -25 | -10 | -2 | -15 | -13 | -13 | -12 | -14 | -11 | -1 | 3 | 12 | 5 | 1 |
| Profit before tax | 3.696 | 2.823 | 558 | 1.598 | 444 | 16 | 755 | -207 | 138 | 1.542 | 13 | 1.125 | 301 | 383 |
| Tax | 929 | 709 | 139 | 383 | 132 | 4 | 167 | -37 | 37 | 339 | -0 | 276 | -0 | -0 |
| Net profit | 2.767 | 2.115 | 418 | 1.215 | 311 | 12 | 588 | -170 | 101 | 1.203 | 13 | 848 | 221 | 278 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.693 | 5.798 | 3.600 | 4.077 | 2.789 | 2.053 | 2.871 | 2.231 | 2.331 | 3.389 | 2.171 | 2.721 | 1.414 | 1.445 |
| Equity | 4.369 | 3.483 | 1.902 | 2.517 | 1.628 | 1.065 | 1.653 | 883 | 984 | 2.187 | 499 | 1.348 | 606 | 759 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 205 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.324 | 2.315 | 1.698 | 1.560 | 1.161 | 988 | 1.218 | 1.226 | 1.130 | 1.199 | 1.668 | 1.373 | 808 | 587 |
| Total debt | 2.324 | 2.315 | 1.698 | 1.560 | 1.161 | 988 | 1.218 | 1.344 | 1.335 | 1.199 | 1.668 | 1.373 | 808 | 587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PN Management | Management | 2022 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ME Management | Management | 1999 | — | — |
AA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Andrew Holding af 2023 ApS | Company | 100.0% | 100.0% | 2024 |
Marlex Holding ApS | Company | 50.0% | 50.0% | 2023 |
Future CAD in Denmark A/S | Company | 100.0% | 100.0% | 2008 |
LAGERCRANTZ A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Mathiesen | Chief Executive Officer | 0 companies |
| Ole Høg Perregaard | Chief Executive Officer | 0 companies |
| Peter Nordahl | Management | 0 companies |
| Jesper Leander Poulsen | Chief Executive Officer | 0 companies |
| Morten Ellermann Hjelmsø | Management | 0 companies |
| Alex Artur Adler | Management | 0 companies |
| Susanne Uhrbrand Hjelmsø | Board of Directors | 0 companies |
| Per Brask Ikov | Chairman | 0 companies |
| Søren Stensdal | Board of Directors | 0 companies |
| Jörgen Wigh | Board of Directors | 0 companies |
| Bo Lander Rasmussen | Chairman | 0 companies |
| Karl Anders Arthur | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Jens Terkel Lund-Nielsen | Chairman | 0 companies |
| Claus Michael Jørgensen | Board of Directors | 0 companies |
| Daniel Reithner | Chairman | 0 companies |
| Stig Härstedt Olsen | Chairman | 0 companies |