| Revenue | DKK 27,9M | +15% |
| EBITDA | DKK 6,5M | +12% |
| Net profit | DKK 1,3M | +34% |
| Total assets | DKK 40,1M | +0% |
| Equity | DKK 13,4M | +11% |
| Employees | 52 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.742 | 22.393 | 23.815 | — | 28.618 | 28.646 | 22.603 | 26.465 | 21.604 | 19.240 | 19.687 | 24.174 | 27.916 |
| Staff expenses | -15.745 | -15.979 | -15.786 | -24.635 | -23.486 | -22.433 | -20.075 | -20.591 | -16.913 | -16.401 | -15.780 | -18.364 | -20.837 |
| EBITDA | 5.616 | 6.310 | 8.029 | 7.413 | 4.782 | 6.213 | 2.528 | 5.873 | 4.690 | 2.839 | 3.907 | 5.810 | 6.493 |
| Depreciation & amort. | 2.698 | 2.871 | 3.525 | -3.974 | -2.624 | -3.261 | -3.842 | -3.789 | -3.582 | -3.777 | -3.790 | -3.573 | -3.920 |
| EBIT | 2.918 | 3.439 | 4.504 | 3.439 | 2.157 | 2.952 | -1.314 | 2.084 | 1.108 | -938 | 117 | 2.238 | 2.573 |
| Net financials | -636 | -520 | -382 | -443 | -415 | -568 | -596 | -562 | -502 | -554 | -567 | -887 | -784 |
| Profit before tax | 2.283 | 2.919 | 4.121 | 6.989 | 1.733 | 2.379 | -1.915 | 1.518 | 601 | -1.496 | -463 | 1.350 | 1.789 |
| Tax | 571 | 403 | 965 | 1.715 | 401 | 526 | -427 | 338 | 145 | -313 | -99 | 353 | 450 |
| Net profit | 1.711 | 2.515 | 3.156 | 5.274 | 1.332 | 1.853 | -1.488 | 1.179 | 456 | -1.183 | -364 | 997 | 1.339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.752 | 27.387 | 28.141 | 32.063 | 34.293 | 48.473 | 47.310 | 44.299 | 43.596 | 39.358 | 39.435 | 39.982 | 40.074 |
| Equity | 10.186 | 11.501 | 12.365 | 11.789 | 12.421 | 13.574 | 12.086 | 13.265 | 13.721 | 12.138 | 11.775 | 12.056 | 13.395 |
| Long-term debt | 5.815 | 3.513 | 3.367 | 4.903 | 6.734 | 22.866 | 19.582 | 20.196 | 17.467 | 15.902 | 12.849 | 10.803 | 10.853 |
| Short-term debt | 9.893 | 11.448 | 11.194 | 14.653 | 15.139 | 12.033 | 15.642 | 10.837 | 12.407 | 11.317 | 14.811 | 15.853 | 14.456 |
| Total debt | 15.708 | 14.960 | 14.561 | 19.556 | 21.873 | 34.899 | 35.224 | 31.033 | 29.874 | 27.220 | 27.660 | 26.657 | 25.309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2016 | — | — |
CM Founder | Founder | 2000 | — | — |
EB Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H. GIVSKOV HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
VILLY JENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
LBR Invest ApS | Company | 15.0% | 15.0% | 2023 |
HACO HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
JAI OVERFLADEBEHANDLING A/S | Company | 33.3% | 33.3% | 2015 |
HACO A/S | Company | 10.0% | 10.0% | 2015 |
MULTICUT HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Givskov | Management | 0 companies |
| Christian Moesgaard | Founder | 0 companies |
| Erik Brandbye | Founder | 0 companies |
| Keld Thornvig Jensen | Board of Directors | 0 companies |
| Irene Albrechtsen | Board of Directors | 0 companies |
| Villy Thornvig Jensen | Chairman | 0 companies |
| Niels Thornvig Jensen | Chairman | 0 companies |