| Revenue | DKK 113,6M | +188% |
| EBITDA | DKK 77,2M | +698% |
| Net profit | DKK 79,3M | +436% |
| Total assets | DKK 187,8M | +12% |
| Equity | DKK 144,5M | +81% |
| Employees | 65 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194.820 | 203.503 | 42.936 | 46.372 | 48.876 | 32.908 | 34.187 | 35.688 | 39.958 | 39.195 | 39.425 | 113.556 |
| Staff expenses | -35.074 | -40.088 | -40.764 | -38.169 | -38.469 | -38.674 | -31.938 | -32.671 | -32.935 | -31.817 | -29.759 | -36.147 |
| EBITDA | 15.484 | 9.467 | 2.172 | 8.203 | 2.879 | -5.766 | 2.153 | 3.017 | 7.023 | 7.378 | 9.666 | 77.177 |
| Depreciation & amort. | -1.202 | -1.452 | -1.544 | -1.536 | -1.432 | -1.140 | -1.402 | -2.187 | -2.135 | -1.333 | -1.517 | -1.633 |
| EBIT | 14.282 | 8.015 | 628 | 6.667 | 1.447 | -6.906 | 751 | 830 | 4.888 | 6.045 | 8.149 | 75.544 |
| Net financials | -1.156 | -400 | -202 | -546 | -1.240 | -960 | -400 | -806 | 295 | 6.922 | 8.285 | 19.492 |
| Profit before tax | 13.126 | 7.615 | 426 | 6.121 | 207 | -7.866 | 351 | 24 | 5.183 | 12.967 | 16.434 | 95.036 |
| Tax | 3.417 | 1.926 | 257 | 1.421 | 179 | -1.664 | 60 | 11 | 1.082 | 843 | 1.645 | 15.714 |
| Net profit | 9.709 | 5.689 | 169 | 4.700 | 28 | -6.202 | 291 | 13 | 4.101 | 12.124 | 14.789 | 79.322 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.843 | 65.833 | 65.886 | 71.588 | 78.001 | 60.418 | 59.053 | 59.435 | 138.005 | 128.380 | 167.234 | 187.790 |
| Equity | 22.012 | 20.701 | 16.870 | 21.570 | 19.298 | 14.396 | 14.687 | 14.701 | 69.118 | 77.142 | 79.832 | 144.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 341 | 1.228 | 2.555 | 2.593 | 7.228 | 6.479 | 5.823 | 5.083 |
| Short-term debt | 37.831 | 45.132 | 49.016 | 50.018 | 58.362 | 44.794 | 41.811 | 42.141 | 61.659 | 44.720 | 81.579 | 38.253 |
| Total debt | 37.831 | 45.132 | 49.016 | 50.018 | 58.703 | 46.022 | 44.366 | 44.734 | 68.887 | 51.199 | 87.402 | 43.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2001 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
HD Management | Management | 2007 | — | — |
FL Management | Management | 2004 | — | — |
JB Management | Management | 2001 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPOKA Group ApS | Company | 100.0% | 100.0% | 2026 |
EPOKA A/S | Company | 5.0% | 5.0% | 2012 |
C. Stenild Holding ApS | Company | 66.7% | 66.7% | 2022 |
Familien Stenild Holding ApS | Company | 15.0% | 15.0% | 2022 |
CLAUSHOLM HOLDING ApS | Company | 90.0% | 90.0% | 2017 |
EGHH ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Braun Nielsen | Management | 0 companies |
| Rune Sørensen | Chief Executive Officer | 0 companies |
| Hans-Henrik Dose Stenild | Management | 0 companies |
| Finn Løvfelt Frandsen | Management | 0 companies |
| Jan Brandrup | Management | 0 companies |
| Christian Dose Stenild | Chief Executive Officer | 0 companies |
| Lars Damsgaard Andersen | Chairman | 0 companies |
| Kathrine Bøgh Stenild | Board of Directors | 0 companies |
| Jens Morten Hansen | Board of Directors | 0 companies |
| John Chalmers Tveit | Chairman | 0 companies |
| Jacob Møller Knudsen | Chairman | 0 companies |
| Jan Offersøy Nielsen | Chairman | 0 companies |
| Anna Dose Stenild | Board of Directors | 0 companies |
| Jan Engelbrekt Nielsen | Board of Directors | 0 companies |
| Susanne Schelde-Mollerup Funder | Board of Directors | 0 companies |
| Torben Greve Himmelstrup | Board of Directors | 0 companies |
| Fin Robert Krebs Dollerup | Chairman | 0 companies |
| Alice Stenild | Chairman | 0 companies |
| Bo Visby Carlsen | Board of Directors | 0 companies |
| Michael Clausen Sjælland | Chairman | 0 companies |
| Claus Kim Holstein | Chairman | 0 companies |
| Paul Henrik Sørensen | Chairman | 0 companies |
| John Christian Aasted | Board of Directors | 0 companies |