| Revenue | DKK 125,8M | -4% |
| EBITDA | DKK 10,6M | -43% |
| Net profit | DKK 5,7M | +58% |
| Total assets | DKK 102,1M | +7% |
| Equity | DKK 79,3M | +11% |
| Employees | 39 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.563 | 10.053 | 13.339 | 13.120 | 11.327 | 16.759 | 27.125 | 24.320 | 93.402 | 81.066 | 110.269 | 130.984 | 125.830 |
| Staff expenses | -7.367 | -7.436 | -8.386 | -11.079 | -11.079 | -13.241 | -20.524 | -19.889 | -14.744 | -16.596 | -20.479 | -22.357 | -24.502 |
| EBITDA | 2.195 | 1.982 | 4.414 | 2.042 | 2.235 | 3.519 | 8.448 | 4.430 | 7.462 | 2.078 | 7.709 | 18.545 | 10.612 |
| Depreciation & amort. | 1.116 | -0 | -0 | -436 | -476 | -459 | 924 | -388 | -674 | -726 | -1.014 | -1.569 | -1.289 |
| EBIT | 1.080 | 1.982 | 4.414 | 1.606 | 1.759 | 3.060 | 7.525 | 4.042 | 6.787 | 1.352 | 6.695 | 16.976 | 9.323 |
| Net financials | -376 | -543 | -506 | -249 | -282 | -318 | -409 | -746 | 252 | 2.662 | 1.712 | -10.067 | -1.580 |
| Profit before tax | — | 1.439 | 3.908 | 1.357 | 1.478 | 2.741 | 7.116 | 3.297 | 7.039 | 4.014 | 8.408 | 6.910 | 7.743 |
| Tax | 171 | 315 | 951 | 321 | 336 | 612 | 1.578 | 655 | 1.305 | 46 | 1.291 | 3.334 | 2.081 |
| Net profit | 532 | 1.123 | 2.957 | 1.035 | 1.141 | 2.129 | 5.538 | 2.642 | 5.734 | 3.968 | 7.117 | 3.575 | 5.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.716 | 13.908 | 23.228 | 22.262 | 25.091 | 33.384 | 50.999 | 38.840 | 55.855 | 89.358 | 110.357 | 95.256 | 102.084 |
| Equity | — | 3.964 | 6.921 | 6.957 | 8.098 | 9.805 | 14.143 | 16.285 | 21.015 | 59.956 | 67.223 | 71.424 | 79.324 |
| Long-term debt | 7.434 | 7.738 | 9.014 | 8.525 | 7.245 | 9.293 | 8.785 | 10.118 | 17.612 | 16.387 | 13.569 | 8.596 | 4.946 |
| Short-term debt | 8.195 | 9.581 | 11.283 | 10.430 | 12.813 | 18.116 | 31.599 | 16.098 | 15.788 | 11.529 | 27.177 | 12.258 | 14.521 |
| Total debt | 15.629 | 17.319 | 16.307 | 15.305 | 20.058 | 27.409 | 40.384 | 26.216 | 33.400 | 27.916 | 43.134 | 23.832 | 22.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PB Management | Management | 2023 | — | — |
HP Founder | Founder | 2000 | — | — |
TH Founder | Founder | 2000 | — | — |
TC Management | Management | 2020 | — | — |
BF Management | Management | 2024 | — | — |
TA Management | Management | 2020 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hansen 5751H ApS | Company | 25.0% | 25.0% | 2021 |
DENNIS FORCHHAMMER ApS | Company | 5.0% | 5.0% | 2021 |
Nordic Compound Invest A/S | Company | 5.0% | 5.0% | 2025 |
STRATEGIC INVESTMENTS A/S | Company | 5.0% | 5.0% | 2023 |
HANSEN 5751 ApS | Company | 100.0% | 100.0% | 2015 |
Dennis Forchhammer Holding ApS | Company | 10.0% | 10.0% | 2016 |
Kapitalforeningen BankInvest Select | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Vonsild Jørgensen | Chief Executive Officer | 0 companies |
| Patrick Bentsen | Management | 0 companies |
| Henning Pedersen | Founder | 0 companies |
| Thomas Hove | Founder | 0 companies |
| Thomas Cramer | Management | 0 companies |
| Bent Faurskov | Management | 0 companies |
| Thomas Alexander Kjeldbæk | Management | 0 companies |
| Hans Christian Hansen | Chief Executive Officer | 0 companies |
| Jesper Bregendahl | Board of Directors | 0 companies |
| Mette Søs Lassesen | Board of Directors | 0 companies |
| Peter Kristian Rolin | Chairman | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Knud Andersen | Chairman | 0 companies |
| Michael Gaarmann | Board of Directors | 0 companies |
| Dennis Schade Forchhammer | Board of Directors | 0 companies |
| Jesper Herløw | Board of Directors | 0 companies |
| Inge-Petrine Kristine Bæk | Chairman | 0 companies |