| Revenue | DKK 12,9M | -18% |
| EBITDA | DKK 4,1M | -36% |
| Net profit | DKK 3M | -39% |
| Total assets | DKK 8,4M | -15% |
| Equity | DKK 6M | -24% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.643 | 4.753 | 6.236 | 6.277 | 7.356 | 9.049 | 9.714 | 7.776 | 11.797 | 11.386 | 12.411 | 14.848 | 15.607 | 12.854 |
| Staff expenses | -3.257 | -3.491 | -3.195 | -3.171 | -3.977 | -5.084 | -4.878 | -5.006 | -6.479 | -6.599 | -7.188 | -8.230 | -9.250 | -8.795 |
| EBITDA | 2.386 | 1.262 | 3.041 | 3.106 | 3.379 | 3.965 | 4.836 | 2.769 | 5.319 | 4.787 | 5.223 | 6.618 | 6.358 | 4.060 |
| Depreciation & amort. | 76 | 67 | -67 | -64 | -23 | -39 | -68 | -67 | -75 | -94 | -94 | -65 | -64 | -118 |
| EBIT | 2.311 | 1.194 | 2.974 | 3.042 | 3.356 | 3.926 | 4.768 | 2.703 | 5.244 | 4.693 | 5.129 | 6.554 | 6.293 | 3.942 |
| Net financials | 17 | 8 | 10 | 4 | 5 | 2 | 0 | -8 | -21 | -41 | -52 | -24 | -23 | -143 |
| Profit before tax | 2.328 | 1.203 | 2.984 | 3.046 | 3.361 | 3.928 | 4.768 | 2.695 | 5.222 | 4.652 | 5.077 | 6.529 | 6.270 | 3.799 |
| Tax | 583 | 302 | 733 | 718 | 740 | 865 | 1.050 | 601 | 1.151 | 982 | 1.067 | 1.440 | 1.382 | 837 |
| Net profit | 1.745 | 900 | 2.251 | 2.328 | 2.621 | 3.063 | 3.719 | 2.093 | 4.072 | 3.670 | 4.010 | 5.089 | 4.887 | 2.962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.673 | 2.700 | 4.121 | 4.761 | 5.481 | 5.992 | 6.881 | 6.154 | 9.379 | 8.511 | 8.652 | 10.259 | 9.818 | 8.373 |
| Equity | 2.775 | 1.675 | 3.111 | 3.426 | 3.734 | 4.414 | 5.181 | 4.191 | 6.226 | 6.953 | 6.988 | 8.117 | 7.887 | 5.962 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 894 | 1.024 | 1.010 | 1.336 | 1.748 | 1.564 | 1.675 | 1.931 | 3.120 | 1.531 | 1.627 | 2.122 | 1.918 | 2.401 |
| Total debt | 894 | 1.024 | 1.010 | 1.336 | 1.748 | 1.564 | 1.675 | 1.931 | 3.120 | 1.531 | 1.627 | 2.122 | 1.918 | 2.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2002 | — | — |
BM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AEO INVEST ApS | Company | 100.0% | 100.0% | 2016 |
H. LORENTZEN INVEST ApS | Company | 10.0% | 15.0% | 2010 |
OMU HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Fode | Management | 0 companies |
| Bo Mogensen | Management | 0 companies |
| Ole Munck | Board of Directors | 0 companies |
| Søren Kavin | Board of Directors | 0 companies |
| Mogens Jensen | Chairman | 0 companies |
| Anette Ehrendreich Olesen | Chairman | 0 companies |
| Aage Ryssel Ramsgaard | Chairman | 0 companies |