| Revenue | DKK 138,5M | +2% |
| EBITDA | DKK 3M | +14% |
| Net profit | DKK 141K | -64% |
| Total assets | DKK 63,3M | -4% |
| Equity | DKK 37,7M | +0% |
| Employees | 97 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74.370 | 76.361 | 78.245 | 90.556 | 101.295 | 106.956 | 109.609 | 115.072 | 124.689 | 136.313 | 135.087 | 136.173 | 138.453 |
| Staff expenses | -12.059 | -11.856 | -12.662 | -15.195 | -17.704 | -19.757 | -20.218 | -19.972 | -22.007 | -23.514 | -22.850 | -24.024 | -24.658 |
| EBITDA | 3.499 | 3.611 | 3.313 | 2.204 | 4.177 | 3.039 | 3.581 | 6.250 | 3.397 | 5.079 | 2.742 | 2.679 | 3.044 |
| Depreciation & amort. | -1.809 | -1.750 | -1.794 | -10.658 | -2.659 | -2.649 | -2.718 | -2.846 | -2.534 | -2.474 | -2.378 | -2.433 | -2.615 |
| EBIT | 1.691 | 1.860 | 1.518 | -8.455 | 1.518 | 390 | 863 | 3.404 | 863 | 2.605 | 364 | 246 | 429 |
| Net financials | 401 | 305 | -213 | -612 | -1.372 | -578 | -624 | -1.338 | -276 | -179 | 44 | 266 | 85 |
| Profit before tax | 2.092 | 2.166 | 1.305 | -9.066 | -1.147 | -188 | 239 | 2.065 | 3.639 | 2.426 | 407 | 512 | 514 |
| Tax | 260 | 416 | 348 | -2.056 | -209 | -64 | 45 | 456 | 804 | 504 | 87 | 117 | 373 |
| Net profit | 1.831 | 1.750 | 957 | -7.010 | -938 | -123 | 193 | 1.610 | 2.835 | 1.922 | 320 | 395 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.728 | 44.717 | 54.186 | 70.818 | 70.751 | 69.676 | 68.760 | 66.401 | 64.225 | 62.330 | 61.464 | 66.148 | 63.276 |
| Equity | 37.245 | 38.282 | 38.224 | 31.224 | 30.295 | 30.186 | 30.392 | 32.015 | 34.865 | 36.804 | 37.150 | 37.555 | 37.707 |
| Long-term debt | 2 | 2 | 8.896 | 25.965 | 24.887 | 23.028 | 22.465 | 21.810 | 20.883 | 16.842 | 13.415 | 12.613 | 11.807 |
| Short-term debt | 3.083 | 5.156 | 6.020 | 13.630 | 15.569 | 16.462 | 15.904 | 12.577 | 8.476 | 8.403 | 10.531 | 15.494 | 12.924 |
| Total debt | 3.085 | 5.158 | 14.915 | 39.594 | 40.456 | 39.490 | 38.369 | 34.386 | 29.359 | 25.245 | 23.945 | 28.107 | 24.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2006 | — | — |
EH Deputy | Deputy | 2003 | — | — |
PS Deputy | Deputy | 2023 | — | — |
AH Deputy | Deputy | 2024 | — | — |
OJ Unofficial title | Unofficial title | 1995 | — | — |
HH | Deputy | 2004 | — | — |
NO Deputy | Deputy | 2007 | — | — |
HJ Deputy | Deputy | 2004 | — | — |
JH Deputy | Deputy | 1995 | — | — |
BH Deputy | Deputy | 2019 | — | — |
BK Unofficial title | Unofficial title | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 1995 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Lars Søndergård Jessen | Unofficial title | 0 companies |
| Else Hjort | Deputy | 0 companies |
| Peter Stokholm Andersen | Deputy | 0 companies |
| Anja Hoppe | Deputy | 0 companies |
| Ove Jensen | Unofficial title | 0 companies |
| Hanne Hagen Lübker Kristensen | Deputy | 0 companies |
| Niels Oesten | Deputy | 0 companies |
| Hans Jørgen Eriksen | Deputy | 0 companies |
| Jan Hansen Weis | Deputy | 0 companies |
| Betina Harreby Andersen | Deputy | 0 companies |
| Bent Kruse Madsen | Unofficial title | 0 companies |
| Hans Mathiasen | Chairman | 0 companies |
| Dorit Grumsen | Board of Directors | 0 companies |
| Ninett Fischer-Jensen | Board of Directors | 0 companies |
| Anne-Mette Ibsen | Board of Directors | 0 companies |
| Grethe Schlægelberger Kristensen | Board of Directors | 0 companies |
| Flemming Hestbek | Board of Directors | 0 companies |
| Gitta Foldberg | Board of Directors | 0 companies |
| Lars Lykkedegn | Board of Directors | 0 companies |
| Lene Nygaard Gorzelak | Deputy Chairman | 0 companies |
| Jørgen Christian Müller | Chairman | 0 companies |
| Bjarne Frøslee Ibsen | Board of Directors | 0 companies |
| Michael Kolby Jensen | Board of Directors | 0 companies |
| Christel Janne Seyfarth | Board of Directors | 0 companies |
| Hans Torben Mourits-Andersen | Board of Directors | 0 companies |
| Pia Farup Lindquist | Board of Directors | 0 companies |
| Claus Petersen | Board of Directors | 0 companies |
| Hanne Okbo | Board of Directors | 0 companies |
| Torben Tobiasen | Chairman | 0 companies |
| Ole Thorsten Thomsen | Board of Directors | 0 companies |
| Karin Clausen | Deputy Chairman | 0 companies |
| Sussie Glud Viig | Board of Directors | 0 companies |
| Kaj Nielsen | Board of Directors | 0 companies |
| Joan Nørholm Esbensen | Board of Directors | 0 companies |
| Mille Renée Larsen | Board of Directors | 0 companies |
| Martin Milter Bay | Board of Directors | 0 companies |
| Puk Svensson | Board of Directors | 0 companies |
| Ulrik Bay | Board of Directors | 0 companies |
| Niels Hvid | Board of Directors | 0 companies |