| Revenue | DKK 38,9M | +0% |
| EBITDA | DKK 5,9M | -27% |
| Net profit | DKK 2,7M | -41% |
| Total assets | DKK 29,9M | -11% |
| Equity | DKK 15,1M | -2% |
| Employees | 119 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.533 | 22.402 | 22.428 | 24.300 | 24.658 | 25.318 | 24.547 | 29.167 | 15.561 | 25.590 | 40.289 | 33.114 | 38.919 | 38.948 |
| Staff expenses | -14.462 | -16.288 | -15.906 | -17.376 | -18.661 | -20.199 | -20.959 | -22.011 | -15.528 | -19.037 | -28.211 | -28.996 | -30.788 | -33.053 |
| EBITDA | 1.072 | 6.115 | 6.522 | 6.924 | 5.997 | 5.119 | 3.587 | 7.156 | 33 | 6.554 | 12.078 | 4.118 | 8.131 | 5.895 |
| Depreciation & amort. | -1.619 | -1.364 | -1.401 | -1.231 | -1.293 | -1.381 | -1.576 | -1.708 | -1.824 | -1.598 | -1.768 | -1.567 | -1.685 | -1.768 |
| EBIT | -548 | 4.750 | 5.121 | 5.693 | 4.704 | 3.738 | 2.011 | 5.448 | -1.791 | 4.955 | 10.311 | 2.551 | 6.446 | 4.127 |
| Net financials | -400 | -295 | 49 | 61 | -46 | -79 | -149 | -104 | -90 | -139 | -31 | -660 | -621 | -635 |
| Profit before tax | -948 | 4.456 | 5.170 | 5.754 | 4.658 | 3.659 | 1.862 | 5.343 | -1.881 | 4.817 | 10.279 | 1.891 | 5.825 | 3.492 |
| Tax | -228 | 1.040 | 1.291 | 1.339 | 1.031 | 806 | 409 | 1.190 | -412 | 1.052 | 2.257 | 416 | 1.279 | 798 |
| Net profit | -720 | 3.415 | 3.880 | 4.415 | 3.628 | 2.853 | 1.454 | 4.153 | -1.469 | 3.765 | 8.022 | 1.475 | 4.546 | 2.694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.127 | 22.332 | 27.364 | 23.812 | 27.640 | 22.613 | 23.422 | 25.054 | 25.162 | 33.934 | 44.588 | 33.235 | 33.704 | 29.934 |
| Equity | 3.436 | 16.351 | 20.230 | 16.645 | 20.273 | 16.126 | 12.580 | 16.733 | 11.264 | 15.029 | 23.051 | 14.876 | 15.422 | 15.116 |
| Long-term debt | 779 | 770 | 682 | 0 | 0 | 0 | 0 | 307 | 757 | 9.269 | 8.149 | 7.475 | 6.874 | 6.285 |
| Short-term debt | 16.691 | 5.357 | 6.580 | 6.686 | 6.949 | 6.052 | 10.162 | 7.366 | 12.905 | 9.214 | 13.039 | 10.537 | 11.408 | 8.262 |
| Total debt | 16.691 | 5.357 | 6.580 | 6.686 | 6.949 | 6.052 | 10.162 | 7.672 | 13.662 | 18.483 | 21.188 | 18.013 | 18.282 | 14.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2008 | — | — |
PR Management | Management | 2004 | — | — |
SL Management | Management | 2005 | — | — |
PD Management | Management | 2002 | — | — |
AØ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMWELL A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Gottlieb | Management | 0 companies |
| Peer Rysgaard | Management | 0 companies |
| Signe Larsen Vazquez | Management | 0 companies |
| Per Denker Sørensen | Management | 0 companies |
| Anne-Marie Østergaard Jensen | Management | 0 companies |
| Michael Molvær Lauritsen | Board of Directors | 0 companies |
| Simon Skov Hedelund | Board of Directors | 0 companies |
| Alexander Lindhardt | Board of Directors | 0 companies |
| Jørgen Anders Houmann | Chairman | 0 companies |
| Henrik Hjorth | Chairman | 0 companies |
| Anders Gjørup Hansen | Board of Directors | 0 companies |
| Peter Skov Schelde | Chairman | 0 companies |
| Preben Nesager-Hansen | Chairman | 0 companies |
| Mai-Britt Jensen | Board of Directors | 0 companies |
| Henrik Rene Raarup | Board of Directors | 0 companies |
| Steen Broby | Board of Directors | 0 companies |
| Rasmus Christoffer Soelberg | Board of Directors | 0 companies |
| Torben Lund Jensen | Board of Directors | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |