| Revenue | DKK 138,6M | +235% |
| EBITDA | DKK 16,1M | +4% |
| Net profit | DKK 12M | +10% |
| Total assets | DKK 119,9M | -5% |
| Equity | DKK 98,2M | -6% |
| Employees | 46 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.885 | 44.452 | 208.671 | 253.474 | 254.411 | 195.455 | 181.775 | 151.183 | 35.456 | 37.558 | 41.320 | 138.578 |
| Staff expenses | -29.324 | -35.268 | -39.518 | -43.580 | -45.043 | -41.670 | -31.000 | -26.065 | -24.579 | -26.976 | -25.770 | -27.438 |
| EBITDA | 5.560 | 9.184 | 4.806 | 15.521 | 14.915 | 1.126 | 6.935 | 10.133 | 10.876 | 10.581 | 15.549 | 16.139 |
| Depreciation & amort. | -1.677 | -1.850 | -2.237 | -2.449 | -2.552 | -3.069 | -2.586 | -2.154 | -1.824 | -1.703 | -1.460 | -1.497 |
| EBIT | 3.883 | 7.334 | 2.568 | 13.072 | 12.363 | -1.943 | 4.349 | 7.979 | 9.052 | 8.878 | 14.089 | 14.642 |
| Net financials | -648 | -549 | -394 | -815 | -905 | -468 | -390 | -481 | -365 | -214 | -33 | 736 |
| Profit before tax | 3.235 | 6.784 | 2.174 | 12.257 | 11.458 | -2.411 | 3.959 | 7.498 | 8.687 | 8.664 | 14.057 | 15.378 |
| Tax | 660 | 1.715 | 534 | 2.706 | 2.534 | -536 | 874 | 1.653 | 1.921 | 2.121 | 3.152 | 3.408 |
| Net profit | 2.575 | 5.069 | 1.641 | 9.551 | 8.924 | -1.875 | 3.085 | 5.846 | 6.766 | 6.544 | 10.905 | 11.970 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99.090 | 117.251 | 112.522 | 128.380 | 137.315 | 132.995 | 116.602 | 106.018 | 108.463 | 114.959 | 126.445 | 119.874 |
| Equity | 30.516 | 42.288 | 43.928 | 72.104 | 81.028 | 79.153 | 82.238 | 88.084 | 94.849 | 101.393 | 104.862 | 98.200 |
| Long-term debt | 18.448 | 10.934 | 10.010 | 9.291 | 20.310 | 19.352 | 5.641 | 3.965 | 1.906 | 1.742 | 1.542 | 1.376 |
| Short-term debt | 48.821 | 62.574 | 57.098 | 44.673 | 32.816 | 31.827 | 25.644 | 11.650 | 9.214 | 9.285 | 17.754 | 17.442 |
| Total debt | 67.269 | 73.508 | 67.108 | 53.964 | 53.126 | 51.179 | 31.285 | 15.615 | 11.120 | 11.026 | 19.297 | 18.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
JL Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Jens Laurvig Haugaard | Management | 0 companies |
| Renate Huber | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Ib Thrane | Board of Directors | 0 companies |
| Alexander Dieter | Board of Directors | 0 companies |
| Knud Kasper Damsgaard | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Lutz Landmesser | Board of Directors | 0 companies |
| Michael Clemmensen | Board of Directors | 0 companies |