| Revenue | DKK 93,3M | +654% |
| EBITDA | DKK 1,9M | +126% |
| Net profit | DKK 127K | -24% |
| Total assets | DKK 47,5M | -4% |
| Equity | DKK 26,6M | +1% |
| Employees | 69 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.902 | 13.817 | 13.616 | 13.927 | 14.243 | 14.634 | 14.315 | 12.923 | 12.556 | 12.190 | 10.337 | 12.175 | 12.376 | 93.342 |
| Staff expenses | -11.666 | -11.546 | -12.044 | -13.413 | -12.713 | -12.949 | -13.151 | -12.791 | -10.282 | -10.278 | -10.125 | -10.432 | -11.513 | -11.494 |
| EBITDA | 2.236 | 2.270 | 1.571 | 514 | 1.530 | 1.569 | 1.163 | 132 | 2.216 | 1.912 | 212 | 1.743 | 863 | 1.947 |
| Depreciation & amort. | -1.716 | -1.908 | -1.885 | -1.905 | -1.911 | -1.842 | -1.686 | -2.126 | -1.698 | -1.935 | -2.055 | -1.986 | -1.966 | -2.013 |
| EBIT | 521 | 362 | -314 | -1.391 | -381 | -274 | -523 | -1.995 | 517 | -23 | -1.843 | -243 | -1.103 | -66 |
| Net financials | 92 | 127 | 291 | 403 | 373 | 398 | 378 | 368 | 410 | 317 | 487 | 288 | 1.346 | 225 |
| Profit before tax | 613 | 490 | -23 | -988 | -8 | 124 | -145 | -1.626 | 927 | 294 | -1.356 | 45 | 244 | 159 |
| Tax | 445 | -110 | -219 | -326 | -22 | 1 | -56 | -164 | 219 | 43 | -310 | 12 | 76 | 32 |
| Net profit | 168 | 600 | 196 | -662 | 14 | 123 | -89 | -1.462 | 708 | 251 | -1.046 | 33 | 167 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.677 | 41.464 | 39.904 | 41.048 | 40.244 | 39.396 | 39.301 | 37.614 | 44.966 | 52.852 | 52.536 | 50.732 | 49.242 | 47.484 |
| Equity | 27.429 | 28.053 | 28.272 | 27.634 | 27.661 | 27.802 | 27.735 | 26.282 | 26.998 | 27.251 | 26.226 | 26.268 | 26.444 | 26.582 |
| Long-term debt | 5.898 | 2.187 | 1.262 | 967 | 643 | 317 | 0 | 386 | 9.281 | 14.163 | 12.955 | 13.163 | 11.282 | 10.243 |
| Short-term debt | 4.812 | 7.825 | 7.191 | 9.594 | 9.108 | 8.444 | 8.789 | 8.333 | 5.856 | 8.563 | 10.791 | 8.724 | 8.863 | 7.975 |
| Total debt | 10.710 | 10.012 | 8.453 | 10.561 | 9.751 | 8.761 | 8.789 | 8.719 | 15.137 | 22.726 | 23.746 | 21.887 | 20.146 | 18.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM | Deputy | 2018 | — | — |
JA Deputy | Deputy | 1966 | — | — |
GJ Unofficial title | Unofficial title | 1966 | — | — |
SV Unofficial title | Unofficial title | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Hanne Matthiesen Brodersen | Deputy | 0 companies |
| Jes Andersen | Deputy | 0 companies |
| Gunnar Jensen | Unofficial title | 0 companies |
| Søren Vingum Lindholm | Unofficial title | 0 companies |
| Jeanne Merete Clausen | Board of Directors | 0 companies |
| Bente Nissen | Board of Directors | 0 companies |
| Palle Lykke Sørensen | Chairman | 0 companies |
| Gerhard Bredahl | Board of Directors | 0 companies |
| Lilly Riggelsen | Board of Directors | 0 companies |
| Asger Brodersen | Board of Directors | 0 companies |
| Niels Christian Andersen | Chairman | 0 companies |
| Kirsten Dirks | Board of Directors | 0 companies |
| Birthe Kvistgaard Ernø | Board of Directors | 0 companies |
| Søren Peter Linding | Board of Directors | 0 companies |
| Pia Lisbeth Bløde | Board of Directors | 0 companies |
| Anne Kathrine Clausen | Board of Directors | 0 companies |
| Kirsten Marie Nielsen | Board of Directors | 0 companies |
| Lis Skøtt-Petersen | Board of Directors | 0 companies |
| Holger Lykke Sørensen | Board of Directors | 0 companies |
| Susanne Hjortlund | Board of Directors | 0 companies |
| Birgit Jørgensen | Board of Directors | 0 companies |
| Børge Christensen | Board of Directors | 0 companies |
| Ruth Betzer | Board of Directors | 0 companies |
| Hanne Nissen | Board of Directors | 0 companies |
| Kurt Lyhne | Chairman | 0 companies |
| Connie Mikkelsen | Board of Directors | 0 companies |
| Jakob Schmidt | Board of Directors | 0 companies |
| Birthe Skou | Board of Directors | 0 companies |
| Michael Lund Jørgensen | Board of Directors | 0 companies |
| Gregers Jensen Skødt | Board of Directors | 0 companies |
| Thomas Lyhne | Chairman | 0 companies |