| Revenue | DKK 1,2B | +0% |
| EBITDA | DKK 160,7M | +21% |
| Net profit | DKK 112,9M | +20% |
| Total assets | DKK 582,1M | +11% |
| Equity | DKK 413,4M | +5% |
| Employees | 227 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67.298 | 86.236 | 753 | 859.670 | 925.907 | 1.047.866 | 1.139.892 | 871.180 | 1.189.541 | 1.477.684 | 1.358.614 | 1.215.587 | 1.219.263 |
| Staff expenses | -29.710 | -43.467 | -57 | -59.548 | -65.835 | -73.856 | -83.690 | -76.171 | -89.738 | -111.951 | -109.328 | -118.895 | -124.917 |
| EBITDA | 37.588 | 42.769 | 52 | 59.256 | 94.119 | 136.804 | 105.407 | 54.496 | 186.358 | 227.043 | 165.192 | 132.355 | 160.737 |
| Depreciation & amort. | -2.157 | -3.410 | -4 | -3.325 | -2.811 | -3.906 | -5.894 | -5.261 | -7.494 | -6.271 | -10.154 | -9.444 | -9.091 |
| EBIT | 35.431 | 39.359 | 48 | 55.931 | 91.308 | 132.898 | 99.513 | 49.235 | 178.864 | 220.772 | 155.038 | 122.911 | 151.646 |
| Net financials | 892 | -272 | -1 | -2.809 | 1.601 | 765 | 1.758 | -2.327 | 1.877 | -1.567 | -6.562 | 1.868 | -6.451 |
| Profit before tax | 36.323 | 39.087 | 48 | 53.122 | 92.909 | 133.663 | 101.271 | 46.908 | 180.741 | 219.205 | 148.476 | 124.779 | 145.195 |
| Tax | 9.195 | 9.972 | 11 | 12.190 | 21.400 | 30.233 | 27.769 | 15.610 | 39.752 | 48.540 | 33.821 | 30.526 | 32.275 |
| Net profit | 27.128 | 29.115 | 36 | 40.932 | 71.509 | 103.430 | 73.502 | 31.298 | 140.989 | 170.665 | 114.655 | 94.253 | 112.920 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134.705 | 194.960 | 208 | 228.957 | 330.500 | 281.572 | 336.551 | 350.617 | 475.772 | 590.021 | 493.239 | 523.823 | 582.056 |
| Equity | 53.566 | 83.218 | 110 | 120.777 | 192.845 | 106.132 | 180.815 | 210.598 | 309.473 | 347.979 | 358.669 | 394.922 | 413.369 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.910 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81.095 | 111.742 | 98 | 108.180 | 137.655 | 175.440 | 155.736 | 133.109 | 166.299 | 242.042 | 134.343 | 128.231 | 167.826 |
| Total debt | 81.095 | 111.742 | 98 | 108.180 | 137.655 | 175.440 | 155.736 | 140.019 | 166.299 | 242.042 | 134.343 | 128.231 | 167.826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KM Management | Management | 2015 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
HOLDINGSELSKABET AF 1/7 2007 ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ellebæk Steensgaard | Chief Executive Officer | 0 companies |
| Jesper Brøndum Petersen | Chief Executive Officer | 0 companies |
| Thomas Henry Jones | Chief Executive Officer | 0 companies |
| Kristian Martin Ramm-Larsen | Management | 0 companies |
| Jeremy John Hocking | Chief Executive Officer | 0 companies |
| Megan Christine Lyon | Board of Directors | 0 companies |
| Mette Hjort Hay | Board of Directors | 0 companies |
| Merete Bech Povlsen | Board of Directors | 0 companies |
| Troels Holch Povlsen | Chairman | 0 companies |
| Debbie Frew Propst | Board of Directors | 0 companies |
| Christopher Michael Baldwin | Board of Directors | 0 companies |
| Sebastian Hennecke | Board of Directors | 0 companies |
| Rolf Foged Hvidegaard Hay | Board of Directors | 0 companies |
| Andrea Ruth Owen | Chairman | 0 companies |
| Bruce Benedict Watson | Board of Directors | 0 companies |
| John Joseph Mc Phee | Board of Directors | 0 companies |
| Jeffrey Martin Stutz | Board of Directors | 0 companies |