| Revenue | DKK 84,8M | +27% |
| EBITDA | DKK 7,4M | +32% |
| Net profit | DKK 5,2M | +34% |
| Total assets | DKK 79,1M | +20% |
| Equity | DKK 17,3M | +8% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.450 | 28.944 | 33.544 | 33.732 | -35.467 | 34.824 | 34.615 | 39.541 | 46.217 | 60.527 | 61.499 | 66.895 | 84.780 |
| Staff expenses | -29.503 | -26.693 | -30.171 | -30.631 | -29.522 | -29.495 | -29.994 | -34.966 | -41.208 | -56.434 | -56.120 | -61.326 | -77.404 |
| EBITDA | 1.947 | 2.251 | 3.373 | 3.101 | 5.945 | 5.329 | 4.621 | 4.575 | 5.009 | 4.093 | 5.379 | 5.569 | 7.376 |
| Depreciation & amort. | -180 | -180 | -180 | -0 | -0 | -10 | -61 | -61 | -61 | -61 | -46 | -5 | -0 |
| EBIT | 1.767 | 2.071 | 3.193 | 3.101 | 5.945 | 5.319 | 4.560 | 4.514 | 4.948 | 4.032 | 5.333 | 5.564 | 7.376 |
| Net financials | -1.078 | -498 | -262 | -330 | -751 | -322 | -157 | -268 | -298 | -215 | -205 | -280 | -485 |
| Profit before tax | 689 | 1.573 | 2.931 | 2.771 | 5.194 | 4.997 | 4.403 | 4.246 | 4.650 | 3.817 | 5.128 | 5.284 | 6.891 |
| Tax | 1.981 | 1.170 | 250 | 669 | 1.522 | 1.258 | 1.135 | 655 | 929 | 802 | 1.124 | 1.396 | 1.665 |
| Net profit | -1.292 | 403 | 2.681 | 2.102 | 3.672 | 3.739 | 3.268 | 3.591 | 3.721 | 3.016 | 4.004 | 3.888 | 5.226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.144 | 50.801 | 70.002 | 96.156 | 73.309 | 80.784 | 68.871 | 58.816 | 60.523 | 59.202 | 57.654 | 65.918 | 79.081 |
| Equity | 6.097 | 6.500 | 8.781 | 8.203 | 10.375 | 10.614 | 10.282 | 10.573 | 11.094 | 14.114 | 15.118 | 16.106 | 17.333 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 64.047 | 44.301 | 60.727 | 86.408 | 58.761 | 66.624 | 54.998 | 45.119 | 46.106 | 39.627 | 38.006 | 43.442 | 44.788 |
| Total debt | 64.047 | 44.301 | 60.727 | 86.408 | 58.761 | 66.624 | 54.998 | 45.119 | 46.106 | 39.627 | 38.006 | 43.442 | 44.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Management | Management | 2016 | — | — |
IS Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MR Management | Management | 2022 | — | — |
HF Management | Management | 2002 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Dramer Bøgebjerg Hansen | Management | 0 companies |
| Ingelise Saunders | Chief Executive Officer | 0 companies |
| Jørgen Damsbo Andersen | Chief Executive Officer | 0 companies |
| Arnaud Lefèvre | Chief Executive Officer | 0 companies |
| Mari-Ann Retz | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Flemming Erik Allan Andersen | Chief Executive Officer | 0 companies |
| Philippe Edgar R Vandeput | Chairman | 0 companies |
| David Bruce Wildy | Board of Directors | 0 companies |
| Afshin Risseh | Board of Directors | 0 companies |
| Per Ove Jonas Berg | Board of Directors | 0 companies |
| Hanne Jungdal Dannulat | Board of Directors | 0 companies |
| Willy Constant Cnops | Chairman | 0 companies |
| Guido Irena Joannes Coleta Van Dingenen | Board of Directors | 0 companies |
| Ana Isabel Infante Gonzalez De La Aleja | Chairman | 0 companies |
| Jaana Mattila | Board of Directors | 0 companies |
| Mark Hardy | Board of Directors | 0 companies |
| John Derek Williams | Board of Directors | 0 companies |
| Mohammed Nazir Khoso Baluch | Chairman | 0 companies |
| Christina Dyreborg Jeppesen | Board of Directors | 0 companies |
| Jean-Luc Pierre Raymond Moreau | Board of Directors | 0 companies |
| Yogesh Naranbhai Khatri | Board of Directors | 0 companies |
| Giles David Moss | Chairman | 0 companies |
| Dominique Laurent Vanfleteren | Board of Directors | 0 companies |
| Ilaria Villa | Chairman | 0 companies |
| Scott Dunseth Myers | Chairman | 0 companies |
| Francois Joseph Gérald Vanier | Board of Directors | 0 companies |
| Laura Ann Byram | Chairman | 0 companies |
| Frantisek Rozdalovsky | Board of Directors | 0 companies |
| Luc René Benoît Vermeesch | Chairman | 0 companies |
| Els Hendrickx | Board of Directors | 0 companies |