| Revenue | DKK 77,8M | -7% |
| EBITDA | DKK 27,1M | -16% |
| Net profit | DKK 11,7M | -32% |
| Total assets | DKK 166,4M | +5% |
| Equity | DKK 77,8M | +18% |
| Employees | 91 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.147 | 28.171 | 36.384 | 46.389 | 41.136 | 47.467 | 49.034 | 55.342 | 62.670 | 73.064 | 83.396 | 77.837 |
| Staff expenses | -30.791 | -31.086 | -30.595 | -31.737 | -34.433 | -36.867 | -34.831 | -40.497 | -41.761 | -44.273 | -51.010 | -50.688 |
| EBITDA | -4.644 | -2.915 | 5.789 | 14.652 | 6.703 | 10.600 | 14.203 | 14.607 | 20.909 | 28.791 | 32.386 | 27.149 |
| Depreciation & amort. | -3.372 | -3.991 | -4.347 | -3.666 | -2.152 | -1.474 | -2.623 | -3.296 | -4.422 | -6.280 | -7.956 | -8.684 |
| EBIT | -8.016 | -6.906 | 1.442 | 10.986 | 4.551 | 9.126 | 11.580 | 11.311 | 16.487 | 22.511 | 24.430 | 18.465 |
| Net financials | -609 | -1.072 | -1.021 | -694 | -247 | -35 | 42 | -176 | -326 | -265 | -2.101 | -3.340 |
| Profit before tax | -8.625 | -7.978 | 421 | 10.292 | 4.304 | 9.091 | 11.622 | 11.135 | 16.161 | 22.245 | 22.329 | 15.124 |
| Tax | -2.368 | -1.728 | 97 | 2.226 | 947 | 2.027 | 2.558 | -0 | 3.364 | 5.063 | 5.040 | 3.444 |
| Net profit | -6.162 | -6.250 | 324 | 8.066 | 3.357 | 7.064 | 9.064 | 8.685 | 12.797 | 17.182 | 17.289 | 11.680 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.915 | 45.111 | 43.389 | 39.899 | 43.150 | 51.204 | 63.968 | 67.225 | 94.363 | 93.192 | 157.867 | 166.384 |
| Equity | 16.784 | 10.533 | 10.857 | 18.923 | 22.280 | 29.344 | 28.408 | 29.651 | 42.448 | 48.571 | 66.014 | 77.820 |
| Long-term debt | 13.951 | 12.812 | 11.554 | 8.294 | 8.398 | 7.780 | 17.990 | 14.587 | 23.581 | 19.165 | 57.552 | 58.267 |
| Short-term debt | 15.523 | 21.766 | 20.953 | 10.993 | 10.813 | 12.107 | 15.218 | 20.221 | 24.880 | 21.363 | 30.361 | 26.616 |
| Total debt | 29.474 | 34.578 | 32.507 | 19.287 | 19.211 | 19.887 | 33.208 | 34.808 | 48.461 | 40.528 | 87.913 | 84.883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ML Management | Management | 2026 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TF Management | Management | 2000 | — | — |
CF Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Haurum Holmskov | Chief Executive Officer | 0 companies |
| Mikael Lang Pedersen | Management | 0 companies |
| Steffen Stræde | Chief Executive Officer | 0 companies |
| Kim Wahl Christensen | Chief Executive Officer | 0 companies |
| Søren Gilbert Slotsaa | Chief Executive Officer | 0 companies |
| Torben Folmer Andersen | Management | 0 companies |
| Christian Folmer Andersen | Management | 0 companies |
| Jörg Ewald Helmut Frischkorn | Board of Directors | 0 companies |
| Markus Werner Fritz | Board of Directors | 0 companies |
| Ulrik Liehmann Folmer Andersen | Board of Directors | 0 companies |
| Anders Martin Hansen | Board of Directors | 0 companies |
| Tue Tyge Møller | Board of Directors | 0 companies |
| Hans Henrik Lorents Hjorth | Chairman | 0 companies |
| Poul Hørup Jensen | Board of Directors | 0 companies |
| Michael Walter Faller | Board of Directors | 0 companies |
| Dagmar-Heidi Schmidt | Chairman | 0 companies |
| Niels Folmer Andersen | Board of Directors | 0 companies |
| Kerstin Uta Gessler | Board of Directors | 0 companies |
| Daniel Karlheinz Keesman | Chairman | 0 companies |
| Jan Luccarda | Chairman | 0 companies |
| Nils Frederik Höpker | Board of Directors | 0 companies |
| Nikolaus Bernhard Reichenbach | Board of Directors | 0 companies |
| Henrik Oscar Hornsleth | Chairman | 0 companies |
| Jens Sand Gottlieb | Board of Directors | 0 companies |
| Karen Sofie Hansen-Hoeck | Board of Directors | 0 companies |
| Daniel Karlheinz Keesman | Chairman | 0 companies |
| Jörg Galle | Board of Directors | 0 companies |
| Bent Kock Nielsen | Board of Directors | 0 companies |
| Erik Matthiesen | Board of Directors | 0 companies |
| Jesper Bo Jørgensen | Board of Directors | 0 companies |