| Revenue | DKK 26,2M | +2% |
| EBITDA | DKK 1,7M | -27% |
| Net profit | DKK 1,7M | -5% |
| Total assets | DKK 22,1M | +14% |
| Equity | DKK 8,4M | +26% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.955 | 10.828 | 10.315 | 11.890 | 12.287 | 14.376 | 13.844 | 15.624 | 15.875 | 17.685 | 22.649 | 25.691 | 26.220 |
| Staff expenses | -9.245 | -10.286 | -9.720 | -11.277 | -11.726 | -13.421 | -12.652 | -14.286 | -14.363 | -16.164 | -20.681 | -23.414 | -24.561 |
| EBITDA | -290 | 542 | 595 | 613 | 561 | 955 | 1.192 | 1.338 | 1.512 | 1.521 | 1.968 | 2.277 | 1.658 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -290 | 542 | 595 | 613 | 561 | 955 | 1.192 | 1.338 | 1.512 | 1.521 | 1.968 | 2.277 | 1.658 |
| Net financials | -63 | -149 | 1 | -3 | -38 | -162 | -58 | -53 | -110 | -127 | -90 | 30 | 531 |
| Profit before tax | -353 | 393 | 596 | 610 | 523 | 793 | 1.133 | 1.286 | 1.402 | 1.394 | 1.878 | 2.307 | 2.190 |
| Tax | -105 | 193 | 115 | 175 | 158 | 127 | 254 | 307 | 316 | 311 | 414 | 508 | 486 |
| Net profit | -248 | 200 | 480 | 434 | 365 | 666 | 880 | 979 | 1.087 | 1.083 | 1.464 | 1.799 | 1.703 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.153 | 4.506 | 4.231 | 5.876 | 5.493 | 7.240 | 8.533 | 9.699 | 13.854 | 14.210 | 16.362 | 19.273 | 22.060 |
| Equity | -2.737 | -2.537 | -2.056 | -1.622 | -1.257 | -591 | 237 | 1.216 | 2.303 | 3.386 | 4.851 | 6.649 | 8.353 |
| Long-term debt | 1.654 | 699 | 584 | 408 | 250 | 121 | 0 | 465 | 1.470 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.235 | 7.042 | 6.287 | 7.498 | 6.750 | 7.831 | 8.295 | 8.018 | 10.080 | 10.824 | 11.511 | 12.624 | 13.708 |
| Total debt | 6.890 | 7.042 | 6.287 | 7.498 | 6.750 | 7.831 | 8.295 | 8.482 | 11.550 | 10.824 | 11.511 | 12.624 | 13.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
NJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
MICOS ApS | Company | 20.0% | 20.0% | 2015 |
BRODERSEN & BRODERSEN ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Brodersen | Chief Executive Officer | 0 companies |
| Peter Alfred Warnøe | Chief Executive Officer | 0 companies |
| Michael Tandrup | Chief Executive Officer | 0 companies |
| Niels Jørgen Bischoff-Jensen | Management | 0 companies |
| Peter Max | Board of Directors | 0 companies |
| Martin Søegaard Nielsen | Board of Directors | 0 companies |
| Poul Jagd Mogensen | Board of Directors | 0 companies |
| Wolter Jan Smit | Chairman | 0 companies |
| Rob Peter Haaring | Board of Directors | 0 companies |
| Frank Edward Droogsma | Board of Directors | 0 companies |
| Steen Olsen | Board of Directors | 0 companies |