| Revenue | DKK 166,5M | -2% |
| EBITDA | DKK 14,4M | +21% |
| Net profit | DKK 2,4M | +46% |
| Total assets | DKK 72,9M | -7% |
| Equity | DKK 55M | +336% |
| Employees | 158 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123.320 | 171.077 | 130.515 | 104.954 | 137.998 | 116.102 | 112.786 | 136.832 | 153.983 | 169.156 | 166.503 |
| Staff expenses | -74.709 | -94.238 | -76.016 | -59.737 | -75.218 | -73.424 | -61.441 | -72.379 | -82.756 | -91.785 | -86.396 |
| EBITDA | 1.822 | 8.061 | 2.677 | -595 | 9.198 | -3.816 | 25 | 12.096 | 8.879 | 11.918 | 14.401 |
| Depreciation & amort. | -0 | -5.208 | -3.250 | -3.397 | -4.153 | -4.964 | -4.775 | -4.584 | -4.364 | -7.835 | -9.460 |
| EBIT | 1.822 | 2.853 | -573 | -3.992 | 5.045 | -8.780 | -4.749 | 7.512 | 4.516 | 4.083 | 4.941 |
| Net financials | -3.065 | -2.887 | -1.358 | -521 | -314 | -325 | -18 | -11 | -421 | -2.036 | -1.911 |
| Profit before tax | -1.243 | -34 | -1.931 | -4.514 | 4.730 | -9.105 | -4.768 | 7.501 | 4.095 | 2.047 | 3.031 |
| Tax | -195 | 3.895 | -394 | -984 | 951 | -1.314 | 159 | 450 | 982 | 400 | 629 |
| Net profit | -984 | -4.267 | -1.469 | -3.530 | 3.779 | -7.791 | -4.927 | 7.051 | 3.112 | 1.648 | 2.402 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.055 | 57.966 | 38.586 | 38.514 | 48.040 | 69.646 | 33.712 | 42.173 | 53.108 | 78.645 | 72.876 |
| Equity | 8.595 | 4.245 | 1.281 | -2.248 | 1.531 | -6.261 | -11.188 | -4.137 | 10.976 | 12.624 | 55.026 |
| Long-term debt | 13.544 | 4.624 | 741 | 227 | 82 | 21 | 117 | 417 | 353 | 278 | 93 |
| Short-term debt | 48.787 | 43.965 | 35.997 | 40.370 | 46.007 | 74.553 | 42.877 | 43.909 | 39.807 | 62.842 | 14.498 |
| Total debt | 67.459 | 53.624 | 36.738 | 40.597 | 46.088 | 74.574 | 42.994 | 44.325 | 40.160 | 63.121 | 14.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2001 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
MG Management | Management | 2020 | — | — |
NI Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALERIS A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 0.0% | 0.0% | 2014 | |
2105 HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Individual | 0.0% | 0.0% | 2014 | |
KLINISK BIOMEKANIK HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Individual | 0.0% | 0.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Otto Jacobsen | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Michael Gram Kirkegaard | Management | 0 companies |
| Nis Isak Alstrup | Management | 0 companies |
| Annie Wejlemand Mikkelsen | Board of Directors | 0 companies |
| Mette Stokholm | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Jon Wenzel Kragstrup | Board of Directors | 0 companies |
| Steen Hvidt | Board of Directors | 0 companies |
| Pål Christian Stange | Chairman | 0 companies |
| Kristina Lundtoft Nansen | Chairman | 0 companies |
| Carl Boisen Thøgersen | Board of Directors | 0 companies |
| Birgitte Hoffmann | Board of Directors | 0 companies |
| Kurt Kristian Skovgaard | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Allan Solgaard Sørensen | Board of Directors | 0 companies |