| Revenue | DKK 6,1M | +1% |
| EBITDA | DKK 1,6M | +12% |
| Net profit | DKK 1,1M | +16% |
| Total assets | DKK 15,7M | +20% |
| Equity | DKK 7,1M | +17% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.531 | 1.564 | 1.073 | 2.285 | 2.680 | 2.557 | 3.751 | 4.673 | 4.433 | 5.675 | 5.690 | 6.040 | 6.127 |
| Staff expenses | -1.533 | -1.212 | -1.499 | -1.507 | -1.836 | -1.694 | -2.704 | -2.696 | -2.741 | -3.240 | -3.781 | -4.576 | -4.483 |
| EBITDA | 442 | 352 | -426 | 778 | 844 | 863 | 1.047 | 1.977 | 1.692 | 2.435 | 1.908 | 1.464 | 1.644 |
| Depreciation & amort. | -103 | -106 | -103 | -41 | -79 | -111 | -136 | -129 | -97 | -58 | -52 | -63 | -60 |
| EBIT | 339 | 246 | -529 | 737 | 765 | 751 | 911 | 1.847 | 1.595 | 2.377 | 1.857 | 1.401 | 1.583 |
| Net financials | -18 | -2 | -68 | -39 | -8 | -190 | -76 | -82 | -70 | -45 | -35 | 7 | 22 |
| Profit before tax | 322 | 244 | -597 | 698 | 757 | 561 | 835 | 1.766 | 1.525 | 2.332 | 1.822 | 1.408 | 1.605 |
| Tax | 104 | 75 | -105 | 180 | 200 | 178 | 250 | 431 | 390 | 617 | 530 | 432 | 475 |
| Net profit | 218 | 169 | -492 | 518 | 557 | 383 | 585 | 1.334 | 1.135 | 1.715 | 1.292 | 976 | 1.130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.459 | 5.308 | 4.865 | 7.306 | 7.013 | 8.436 | 10.252 | 13.237 | 16.872 | 15.582 | 14.263 | 13.163 | 15.736 |
| Equity | 1.256 | 1.426 | 934 | 1.452 | 1.884 | 2.142 | 2.602 | 3.811 | 4.821 | 6.410 | 7.352 | 6.079 | 7.084 |
| Long-term debt | 0 | 34 | 34 | 33 | 33 | 42 | 43 | 106 | 30 | 27 | 0 | 0 | 0 |
| Short-term debt | 3.202 | 3.848 | 3.898 | 5.822 | 5.096 | 6.251 | 7.562 | 9.292 | 12.021 | 9.144 | 6.911 | 7.073 | 8.646 |
| Total debt | 3.202 | 3.882 | 3.931 | 5.855 | 5.129 | 6.294 | 7.605 | 9.399 | 12.051 | 9.172 | 6.911 | 7.073 | 8.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2007 | — | — |
BI Audit | Audit | 1999 | — | — |
MJ Management | Management | 1999 | — | — |
HO Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESPERANCA ApS | Company | 66.7% | 66.7% | 2004 |
Vilsta ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Melgaard Jensen | Management | 0 companies |
| Birger Iacobsen | Audit | 0 companies |
| Martin Jepsen | Management | 0 companies |
| Henrik Ostermann Petersen | Management | 0 companies |
| Teddy Rehder | Board of Directors | 0 companies |
| Tina Nystrup Andersen | Board of Directors | 0 companies |
| Anders Jørn Knutsen | Chairman | 0 companies |
| Jacob Rossini | Board of Directors | 0 companies |
| Peter Mollerup | Chairman | 0 companies |