| Revenue | DKK 895,5M | +23% |
| EBITDA | DKK 51,8M | -1% |
| Net profit | DKK 36,1M | -9% |
| Total assets | DKK 429,3M | +3% |
| Equity | DKK 249,7M | -13% |
| Employees | 51 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 420 | 569 | 557.638 | 593.892 | 558.106 | 542.825 | 564.925 | 578.714 | 572.495 | 628.755 | 708.144 | 729.210 | 895.501 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -36 | -36.020 | -28.261 | -27.712 | -28.886 | -30.482 | -31.173 | -28.866 | -28.834 | -29.047 | -28.728 | -30.165 |
| EBITDA | — | — | — | — | — | — | — | — | — | 16 | 26 | 35.914 | 64.120 | 45.277 | 43.030 | 36.485 | 25.680 | 22.910 | 21.899 | 27.800 | 52.355 | 51.759 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 7 | 6.918 | 7.445 | 8.044 | -9.440 | -7.683 | -5.643 | -6.438 | -4.817 | -4.010 | -3.851 | -3.877 |
| EBIT | — | — | — | — | — | — | — | — | — | 11 | 19 | 28.996 | 56.675 | 37.233 | 33.590 | 28.802 | 20.037 | 16.472 | 17.082 | 23.790 | 48.504 | 47.882 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.179 | 2.021 | -8.382 | -6.711 | -5.867 | -2.385 | -2.020 | -3.498 | -1.524 | 334 | -1.070 | 2.087 | -1.475 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 12 | 19 | 20.602 | 49.961 | 31.366 | 31.205 | 26.782 | 16.539 | 14.948 | 17.416 | 22.720 | 50.591 | 46.407 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3 | 4 | 4.681 | 14.209 | 7.812 | 7.280 | 6.074 | 4.140 | 1.605 | 2.484 | 3.752 | 11.016 | 10.330 |
| Net profit | — | — | — | — | — | — | — | — | — | 9 | 14 | 15.921 | 35.752 | 23.554 | 23.925 | 20.708 | 12.399 | 13.343 | 14.932 | 18.968 | 39.575 | 36.077 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 297 | 295.936 | 266.460 | 289.970 | 295.431 | 315.104 | 362.394 | 380.558 | 362.032 | 358.197 | 417.165 | 429.298 |
| Equity | — | — | — | — | — | — | — | — | — | 0 | 81 | 97.286 | 133.066 | 156.546 | 180.572 | 201.143 | 213.571 | 226.724 | 229.472 | 248.381 | 288.142 | 249.722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69 | 72 | 73.709 | 4.359 | 0 | 13.400 | 12.473 | 11.518 | 13.263 | 1.984 | 2.027 | 1.207 | 4.647 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 141 | 122.712 | 127.236 | 132.169 | 100.344 | 100.023 | 137.088 | 140.244 | 130.576 | 107.789 | 127.292 | 174.429 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 213 | 196.421 | 131.595 | 132.169 | 113.744 | 112.496 | 148.606 | 153.507 | 132.560 | 109.816 | 128.499 | 179.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JH Management | Management | 2004 | — | — |
PK Management | Management | 2011 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
DV Management | Management | 2003 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HC Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Johnny Haakonsson | Management | 0 companies |
| Per Kroer Andersen | Management | 0 companies |
| Pierre Courant | Chief Executive Officer | 0 companies |
| Dirk Van der Ween | Management | 0 companies |
| Christopher Watson | Chief Executive Officer | 0 companies |
| Hamdi Conger | Management | 0 companies |
| Lars Bjarne Madsen | Board of Directors | 0 companies |
| John Bøgedal | Board of Directors | 0 companies |
| Paul William Thomas | Chairman | 0 companies |
| Kent Tommy Ottosen | Board of Directors | 0 companies |
| Jessica Wang Olsson | Board of Directors | 0 companies |
| Dirk van der Weeen | Board of Directors | 0 companies |
| John George Krosnar | Board of Directors | 0 companies |
| Steve Wang | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| George Michael Ruhl | Chairman | 0 companies |
| Caroline Evelyne Lachaud | Board of Directors | 0 companies |
| Martin Nyby Snitkjær | Board of Directors | 0 companies |