| Revenue | DKK 115,1M | -6% |
| EBITDA | DKK 74,3M | -10% |
| Net profit | DKK 26,7M | -18% |
| Total assets | DKK 153M | -17% |
| Equity | DKK 102,6M | -37% |
| Employees | 75 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.195 | 32.468 | 26.597 | 32.146 | 33.829 | 32.639 | 34.072 | 34.823 | 106.709 | 122.203 | 115.061 |
| Staff expenses | -24.631 | -26.634 | -28.394 | -0 | -0 | -0 | -31.736 | -34.185 | -38.758 | -39.779 | -40.750 |
| EBITDA | 15.336 | 15.800 | 31.043 | 23.907 | 21.515 | 23.379 | 25.372 | 23.036 | 67.951 | 82.424 | 74.311 |
| Depreciation & amort. | -12.359 | -7.588 | -18.370 | -0 | -0 | -0 | -0 | -0 | -36.368 | -40.521 | -40.252 |
| EBIT | 2.977 | 8.212 | 12.673 | 23.907 | 21.515 | 23.379 | 25.372 | 23.036 | 31.583 | 41.903 | 34.059 |
| Net financials | -10 | -72 | 68 | 23 | 49 | -174 | -261 | -163 | -316 | -135 | 178 |
| Profit before tax | 12.663 | 23.835 | 21.584 | 23.401 | 25.421 | 22.861 | 23.723 | 25.578 | 31.267 | 41.768 | 34.237 |
| Tax | 2.174 | 5.716 | 4.995 | 5.085 | 5.658 | 5.094 | 5.296 | 5.672 | 7.289 | 9.091 | 7.516 |
| Net profit | 10.489 | 18.119 | 16.588 | 18.316 | 19.762 | 17.767 | 18.427 | 19.905 | 23.978 | 32.677 | 26.721 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.966 | 90.822 | 106.544 | 123.362 | 125.216 | 138.162 | 150.576 | 164.104 | 183.456 | 184.858 | 152.997 |
| Equity | 64.350 | 79.469 | 94.058 | 106.374 | 110.136 | 119.903 | 128.330 | 143.236 | 167.214 | 162.891 | 102.612 |
| Long-term debt | 868 | 467 | 254 | 2.476 | 976 | 0 | 1.200 | 3.337 | 0 | 0 | 21.174 |
| Short-term debt | 9.748 | 10.069 | 9.451 | 11.060 | 10.136 | 13.735 | 15.763 | 12.253 | 11.389 | 17.941 | 24.330 |
| Total debt | 10.616 | 10.536 | 9.706 | 13.536 | 11.112 | 13.735 | 16.963 | 15.589 | 11.389 | 17.941 | 45.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 1999 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOXAM DENMARK HOLDING A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 50.0% | 50.0% | 1999 | |
HOLDINGSELSKABET AF 27. MAJ 2008 ApS | Company | 50.0% | 50.0% | 2012 |
CHRISTIAN SAMUELSEN ApS | Company | 50.0% | 50.0% | 1999 |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tove Søndergaard Studier | Management | 0 companies |
| Carsten Lausen Hoeck | Chief Executive Officer | 0 companies |
| Keld Nomanni | Board of Directors | 0 companies |
| Patrick Hervé Bourmaud | Board of Directors | 0 companies |
| Stéphane Jean Henon | Board of Directors | 0 companies |
| Gérard Georges Deprez | Chairman | 0 companies |
| Arne Tollaksen | Board of Directors | 0 companies |
| Jens Aage Jerslev | Chairman | 0 companies |
| Jette Borup Samuelsen | Board of Directors | 0 companies |