| Revenue | DKK 589,8M | +20% |
| EBITDA | DKK 172,2M | +53% |
| Net profit | DKK 147,4M | -7% |
| Total assets | DKK 552,1M | -8% |
| Equity | DKK 366,1M | -17% |
| Employees | 233 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 111.503 | 397.246 | 580.942 | 710.174 | 761.082 | 794.616 | 568.235 | 636.667 | 545.236 | 501.378 | 620.210 | 493.352 | 589.811 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26.443 | -97.780 | -99.852 | -102.983 | -108.766 | -121.539 | -135.296 | -155.204 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -6.306 | -58.159 | 6.077 | 80.890 | 173.837 | 155.425 | 47.930 | 91.824 | 101.757 | 96.408 | 132.382 | 112.552 | 172.248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -6.306 | -58.159 | 6.077 | 80.890 | 173.837 | 155.425 | 47.930 | 91.824 | 101.757 | 96.408 | 132.382 | 112.552 | 172.248 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.304 | -6.707 | 9.543 | -7.744 | 23.789 | -46.911 | 2.732 | -22.302 | -1.839 | 11.211 | 8.582 | 18.053 | 1.298 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -2.002 | -64.866 | 15.620 | 73.146 | 173.130 | 122.919 | 44.837 | 72.110 | 99.918 | 107.619 | 134.375 | 204.420 | 189.015 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -104 | 11.884 | 1.376 | 348 | -18.000 | 1.000 | 13.717 | 29.313 | 46.371 | 41.595 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -2.002 | -64.866 | 15.620 | 73.250 | 161.246 | 121.543 | 44.489 | 90.110 | 98.918 | 93.902 | 105.062 | 158.049 | 147.420 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 349.784 | 255.833 | 248.072 | 317.969 | 531.073 | 382.078 | 498.120 | 542.848 | 622.248 | 730.691 | 849.152 | 602.005 | 552.121 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 222.261 | 157.395 | 173.015 | 246.265 | 407.511 | 213.825 | 257.625 | 347.735 | 446.653 | 540.555 | 585.617 | 443.666 | 366.086 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 462 | 357 | 53.565 | 56.304 | 47.015 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.907 | 93.938 | 67.357 | 71.704 | 89.443 | 134.134 | 206.376 | 160.994 | 141.015 | 155.660 | 175.851 | 67.916 | 104.901 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.907 | 93.938 | 67.357 | 71.704 | 89.443 | 134.134 | 206.376 | 160.994 | 141.477 | 156.017 | 229.416 | 124.220 | 151.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RR Deputy | Deputy | 2012 | — | — |
HA Deputy | Deputy | 2008 | — | — |
BE Deputy | Deputy | 2016 | — | — |
GP Management | Management | 2008 | — | — |
WJ Management | Management | 2000 | — | — |
JA Management | Management | 2025 | — | — |
| Founder | 2000 | — | — | |
MH Deputy | Deputy | 2020 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
ES Deputy | Deputy | 2012 | — | — |
SC | Deputy | 2008 | — | — |
JS Management | Management | 2018 | — | — |
PK Management | Management | 2022 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ralf Rasmussen | Deputy | 0 companies |
| Henning Andersen | Deputy | 0 companies |
| Bent Edvold | Deputy | 0 companies |
| Gudmund Poul Knudsen | Management | 0 companies |
| Walter John Ehmer | Management | 0 companies |
| Jens Anders Hansen | Management | 0 companies |
| Lucent Technologies International Inc | Founder | 0 companies |
| Martin Hansen | Deputy | 0 companies |
| Erik Gustav Børgesen | Chief Executive Officer | 0 companies |
| Evy Susanne Christensen | Deputy | 0 companies |
| Søren Christian Therkelsen | Deputy | 0 companies |
| Jan Strauss Søgaard | Management | 0 companies |
| Per Kringhøj | Management | 0 companies |
| Carl Christian Larsen | Chief Executive Officer | 0 companies |
| Hans Damsgaard | Chief Executive Officer | 0 companies |
| Martin Snead Edwards Jr | Chairman | 0 companies |
| David Walter Hitchcock | Board of Directors | 0 companies |
| Torger Tokle | Board of Directors | 0 companies |
| Steen Christensen | Board of Directors | 0 companies |
| Jane Lusa Cercena | Chairman | 0 companies |
| Kenneth Lee Walker | Board of Directors | 0 companies |
| Tommy Geisler | Board of Directors | 0 companies |
| Timothy Francis Murray | Chairman | 0 companies |
| Pierre Clement Henri Marty | Board of Directors | 0 companies |
| Paul Evans Neuhart | Board of Directors | 0 companies |
| Denys Marie Francois Gounot | Chairman | 0 companies |
| Osamu Sato | Board of Directors | 0 companies |
| Patrice Marie Raymond Dubois | Chairman | 0 companies |
| Toshihiko Ota | Board of Directors | 0 companies |
| Nicolas W Khoury | Board of Directors | 0 companies |
| Haruki Ogoshi | Board of Directors | 0 companies |
| Richard Steve Allen | Board of Directors | 0 companies |
| Takahide Kimura | Board of Directors | 0 companies |
| Luiz Carlos Galvao de Oliveira | Board of Directors | 0 companies |
| Michael Søren Falk Pedersen | Board of Directors | 0 companies |
| Scott David Bohrer | Board of Directors | 0 companies |
| Hiroyuki Matsushita | Board of Directors | 0 companies |
| Charlotte Liv Bartelsen | Board of Directors | 0 companies |
| Nobuaki Orita | Board of Directors | 0 companies |
| Katsuhiko Murota | Chairman | 0 companies |
| Takeshi Fukasawa | Board of Directors | 0 companies |
| Toshio Kikuta | Board of Directors | 0 companies |
| Andrew Oliviero | Board of Directors | 0 companies |
| David Robert Knight | Chairman | 0 companies |
| Toshio Kimura | Board of Directors | 0 companies |
| Kiyoshi Takeuchi | Chairman | 0 companies |