| Revenue | DKK 542,8M | -22% |
| EBITDA | DKK 31,2M | +177% |
| Net profit | DKK 22,1M | +166% |
| Total assets | DKK 173,2M | +4% |
| Equity | DKK 93,9M | +63% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63.410 | 56.820 | 57.178 | 84.891 | 158.141 | 148.068 | 159.538 | 165.747 | 140.274 | 168.356 | 1.047.220 | 693.094 | 542.780 |
| Staff expenses | -2.579 | -2.582 | -2.679 | -4.242 | -4.854 | -5.339 | -6.063 | -5.913 | -7.849 | -3.891 | -7.316 | -9.165 | -9.091 |
| EBITDA | 4.554 | 6.451 | 9.226 | 10.071 | 15.136 | 13.332 | 18.899 | 16.550 | -8.720 | 9.053 | -12.874 | -40.489 | 31.211 |
| Depreciation & amort. | -197 | -126 | -137 | -230 | -314 | -192 | -202 | -214 | -154 | -279 | -874 | -2.188 | -3.188 |
| EBIT | 4.357 | 6.325 | 9.089 | 9.841 | 14.823 | 13.140 | 18.697 | 16.336 | -8.874 | 8.774 | -13.748 | -42.676 | 28.023 |
| Net financials | 41 | 7 | 28 | -52 | -244 | 260 | 146 | 238 | 29 | 36 | 64 | -123 | 364 |
| Profit before tax | 4.397 | 6.333 | 9.116 | 9.789 | 14.579 | 13.400 | 18.842 | 16.574 | -8.845 | 8.810 | -13.684 | -42.800 | 28.387 |
| Tax | 1.099 | 1.589 | 2.238 | 2.297 | 3.208 | 2.950 | 4.146 | 3.647 | 1.981 | -2.228 | -3.004 | -9.411 | 6.253 |
| Net profit | 3.299 | 4.743 | 6.878 | 7.492 | 11.371 | 10.450 | 14.697 | 12.927 | -10.826 | 11.039 | -10.680 | -33.389 | 22.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.055 | 29.670 | 40.929 | 59.891 | 93.339 | 112.492 | 122.398 | 131.500 | 139.148 | 145.333 | 326.706 | 165.863 | 173.176 |
| Equity | 23.149 | 27.892 | 34.771 | 48.965 | 60.336 | 70.786 | 85.483 | 98.410 | 87.584 | 98.623 | 51.368 | 57.629 | 93.865 |
| Long-term debt | 0 | 0 | 0 | 0 | 83 | 162 | 147 | 23 | 239 | 157 | 648 | 2.847 | 419 |
| Short-term debt | 3.905 | 1.777 | 6.158 | 10.926 | 32.920 | 41.543 | 36.768 | 33.068 | 33.283 | 28.512 | 256.648 | 87.346 | 78.892 |
| Total debt | 3.905 | 1.777 | 6.158 | 10.926 | 33.003 | 41.705 | 36.915 | 33.090 | 33.522 | 28.669 | 257.296 | 90.193 | 79.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Deputy | Deputy | 2002 | — | — |
JS Management | Management | 2019 | — | — |
JP Deputy | Deputy | 2002 | — | — |
KT Management | Management | 2010 | — | — |
SN Deputy | Deputy | 2002 | — | — |
HB Management | Management | 2023 | — | — |
BS Management | Management | 2020 | — | — |
HH Management | Management | 2000 | — | — |
CO Management | Management | 2018 | — | — |
RB Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Verdo Holding A/S | Company | 100.0% | 100.0% | 2015 |
N1 Randers A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møller Pedersen | Deputy | 0 companies |
| Jesper Søegaard Sahl | Management | 0 companies |
| Johan Peter Mogensen | Deputy | 0 companies |
| Ken Trabjerg Pedersen | Management | 0 companies |
| Steen Nielsen | Deputy | 0 companies |
| Henrik Bach Pedersen | Management | 0 companies |
| Brian Seeberg | Management | 0 companies |
| Hans Hansen Høyrup | Management | 0 companies |
| Claus Omann Jensen | Management | 0 companies |
| Randers Byråd | Founder | 0 companies |
| Ellen Fredegod Petersen | Board of Directors | 0 companies |
| Jakob Flyvbjerg Christensen | Chairman | 0 companies |
| Søren Hindenburg Sørensen | Board of Directors | 0 companies |
| Søren Einar Fischer Jensen | Board of Directors | 0 companies |
| Keld Hüttel | Board of Directors | 0 companies |
| Julie Møgelvang Bjørnsholm | Board of Directors | 0 companies |
| Erik Busk Jensen | Board of Directors | 0 companies |
| Lone Jørgensen | Board of Directors | 0 companies |
| Karen Mathilde Højlund Jensen | Board of Directors | 0 companies |
| Tom Bøttern Hansen | Board of Directors | 0 companies |
| Egon Søjberg | Board of Directors | 0 companies |
| Poul Venø | Board of Directors | 0 companies |
| Susanne Pia Klitfod | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Chairman | 0 companies |
| Leif Olufson | Board of Directors | 0 companies |
| Sven Erik Weis | Board of Directors | 0 companies |
| Helge Krogh Rasmussen | Board of Directors | 0 companies |
| Villy Ellermann | Board of Directors | 0 companies |
| Preben Jensen | Board of Directors | 0 companies |
| Tove Sanna Laursen | Deputy Chairman | 0 companies |
| Peter Huuse Sørensen | Chairman | 0 companies |
| Hans Christian Wenzelsen | Board of Directors | 0 companies |
| Karin Wåsek Hansen | Board of Directors | 0 companies |
| Lars Rolf Gudbrandsson | Board of Directors | 0 companies |
| Kenneth Ruby Hovgaard Jeppesen | Deputy Chairman | 0 companies |
| Ulrik Bo Rasmussen | Board of Directors | 0 companies |
| Kim Frimer | Chairman | 0 companies |
| Karsten Skjødt-Jakobsen | Board of Directors | 0 companies |
| Kaj Børresen Pedersen | Board of Directors | 0 companies |
| Søren Christian Clemensen | Board of Directors | 0 companies |
| Margrete Larsen | Board of Directors | 0 companies |
| Palle Hansen | Board of Directors | 0 companies |
| Morten Birch | Chairman | 0 companies |