| Revenue | DKK 15,2M | -4% |
| EBITDA | DKK 7,1M | +70% |
| Net profit | DKK 3,8M | +134% |
| Total assets | DKK 19,8M | +28% |
| Equity | DKK -3,3M | +54% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.128 | 32.336 | 28.676 | 28.296 | 29.181 | 25.369 | 32.474 | 27.750 | 15.854 | 15.178 |
| Staff expenses | -16.913 | -15.261 | -10.649 | -11.546 | -12.505 | -10.139 | -13.658 | -13.874 | -11.702 | -8.118 |
| EBITDA | 2.093 | 3.369 | 4.890 | 2.699 | 4.305 | 2.564 | 4.161 | 2.145 | 4.153 | 7.060 |
| Depreciation & amort. | -1.471 | -1.760 | -3.891 | -2.241 | -1.762 | -3.329 | -2.462 | -1.453 | -1.335 | -1.288 |
| EBIT | 622 | 1.609 | 998 | 459 | 2.543 | -765 | 1.699 | 692 | 2.818 | 5.772 |
| Net financials | -542 | -508 | -385 | -411 | -465 | -735 | -675 | -614 | -711 | -579 |
| Profit before tax | 80 | 1.101 | 613 | 48 | 2.079 | -1.500 | 1.023 | 78 | 2.107 | 5.193 |
| Tax | 39 | 600 | 109 | -13 | 353 | -253 | 240 | 28 | 480 | 1.390 |
| Net profit | 41 | 502 | 505 | 61 | 1.725 | -1.247 | 783 | 50 | 1.627 | 3.803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.361 | 15.389 | 17.238 | 18.842 | 20.888 | 21.492 | 22.212 | 21.201 | 15.416 | 19.799 |
| Equity | 4.813 | 3.220 | 3.725 | 3.146 | 3.838 | 2.426 | 2.745 | 2.795 | -7.084 | -3.281 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.750 | 2.750 | 1.750 | 3.019 | 935 | 935 |
| Short-term debt | 15.548 | 12.169 | 13.514 | 15.696 | 12.707 | 15.476 | 16.769 | 14.411 | 20.409 | 20.378 |
| Total debt | 15.548 | 12.169 | 13.514 | 15.696 | 16.457 | 18.226 | 18.519 | 17.430 | 21.344 | 21.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2020 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SF Management | Management | 2016 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PL Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EG Danmark A/S | Company | 100.0% | 100.0% | 2020 |
CADVO HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kragelund Hansen | Management | 0 companies |
| Christian Lund | Chief Executive Officer | 0 companies |
| Bo Kruse | Chief Executive Officer | 0 companies |
| Steen Fabricius Dahl | Management | 0 companies |
| Jan Nielsen | Chief Executive Officer | 0 companies |
| Peter Lunding Smith | Management | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Sven Madsen | Board of Directors | 0 companies |
| Claus True Hougesen | Board of Directors | 0 companies |
| Henrik Hansen | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Mads Christensen | Board of Directors | 0 companies |
| Gunnar Michael Eggert Lerche | Board of Directors | 0 companies |
| Ieuan Thomas Hughes | Board of Directors | 0 companies |
| Per Frants Møller | Board of Directors | 0 companies |
| Sam Baroudy | Board of Directors | 0 companies |
| Michael Gaarmann | Chairman | 0 companies |
| Mikkel Bardram | Chairman | 0 companies |
| Jan Iversen Kristensen | Board of Directors | 0 companies |
| Ralf Egede Andersen | Board of Directors | 0 companies |
| Lars Henning Brammer | Board of Directors | 0 companies |
| Nils-Jørgen Petersen | Board of Directors | 0 companies |
| Kenneth Jørn Tygesen | Board of Directors | 0 companies |
| Kim Milton Eggers | Board of Directors | 0 companies |
| Michael Moyell Juul | Board of Directors | 0 companies |
| Michael Nielsen | Board of Directors | 0 companies |
| Asger Schelde Jensby | Board of Directors | 0 companies |