| Revenue | DKK 38,1M | +8% |
| EBITDA | DKK 8,9M | -13% |
| Net profit | DKK 3,2M | -67% |
| Total assets | DKK 157,3M | -6% |
| Equity | DKK 99,6M | +0% |
| Employees | 38 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 23.218 | 19.308 | 26.300 | 24.731 | 23.733 | 21.497 | 22.480 | 18.070 | 19.118 | 17.606 | 24.025 | 35.238 | 38.146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18.722 | -15.478 | -18.034 | -17.344 | -19.120 | -20.781 | -20.369 | -23.022 | -17.025 | -13.883 | -19.293 | -23.632 | -29.290 |
| EBITDA | — | — | — | — | — | — | — | — | — | 4.496 | 3.829 | 8.265 | 7.387 | 4.613 | 717 | 2.111 | -4.952 | 1.487 | 3.244 | 3.735 | 10.149 | 8.855 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -362 | -755 | -634 | -713 | -614 | -2.014 | -643 | -589 | -445 | -445 | -479 | -566 | -1.655 |
| EBIT | — | — | — | — | — | — | — | — | — | 4.134 | 3.074 | 7.631 | 6.674 | 3.999 | -1.297 | 1.468 | -5.541 | 1.042 | 2.799 | 3.256 | 9.582 | 7.200 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 976 | -66 | -340 | 3.117 | 5.935 | 2.739 | 3.099 | -5.298 | 6.900 | 13.006 | 59.314 | 1.737 | -2.871 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 5.111 | 3.009 | 7.291 | 9.790 | 9.934 | 1.442 | 4.566 | -10.839 | 7.943 | 15.805 | 62.570 | 11.320 | 4.329 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 685 | 500 | 1.637 | 1.728 | 944 | -449 | 78 | -2.441 | -305 | 520 | 2.453 | 1.841 | 1.161 |
| Net profit | — | — | — | — | — | — | — | — | — | 4.425 | 2.509 | 5.654 | 8.062 | 8.783 | 1.891 | 4.489 | -8.399 | 8.248 | 15.286 | 60.118 | 9.479 | 3.169 |
| 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 | 39.032 | 41.512 | 41.591 | 42.682 | 52.269 | 54.288 | 60.063 | 63.058 | 84.900 | 87.584 | 133.679 | 166.564 | 157.263 |
| Equity | — | — | — | — | — | — | — | — | — | 11.423 | 13.844 | 19.185 | 26.007 | 19.431 | 19.925 | 15.739 | 7.286 | 14.546 | 32.864 | 89.842 | 99.578 | 99.587 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 605 | 445 | 324 | 384 | 350 | 19 | 108 | 507 | 1.894 | 2.169 | 1.238 | 1.238 | 1.238 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.004 | 27.222 | 22.298 | 16.559 | 32.427 | 34.362 | 44.324 | 55.265 | 68.460 | 52.551 | 42.598 | 65.748 | 55.798 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.609 | 27.668 | 22.298 | 16.559 | 32.427 | 34.362 | 44.324 | 55.773 | 70.354 | 54.719 | 43.836 | 66.986 | 57.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE | Audit | 2003 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GS Holdings Denmark ApS | Company | 100.0% | 100.0% | 2022 |
O. TEGLGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
INDUSTRI UDVIKLING III INVEST ApS | Company | 25.0% | 25.0% | 2013 |
Resorb Holding ApS | Company | 100.0% | 100.0% | 2016 |
OVE K. INVEST A/S | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| John Eric Rath Petersen | Audit | 0 companies |
| Mads-Ole Astrupgaard | Chief Executive Officer | 0 companies |
| Stig Christensen | Chairman | 0 companies |
| Minor Bradley Wallace | Board of Directors | 0 companies |
| Jesper Grønbjerg Uhre Larsen | Board of Directors | 0 companies |
| Jacob Daniel Smith | Board of Directors | 0 companies |
| Raymond Anthony Herzog | Board of Directors | 0 companies |
| Knud Andersen | Board of Directors | 0 companies |
| Ole Johannes Teglgaard | Chairman | 0 companies |
| Kaj Taidal | Chairman | 0 companies |
| Lars Buhl | Board of Directors | 0 companies |
| Jeppe Meulengracht Fogh | Board of Directors | 0 companies |
| Jørn Kildegaard Andersen | Chairman | 0 companies |
| Robert H Connors | Board of Directors | 0 companies |
| Allan Ammentorp Sørensen | Board of Directors | 0 companies |
| Rikke Teglgaard Schrøder | Board of Directors | 0 companies |
| Michael Teglgaard Jørgensen | Board of Directors | 0 companies |
| Niels Holger Poulsen | Chairman | 0 companies |
| Niels Erik Kjølby | Board of Directors | 0 companies |
| Lars Rytter | Board of Directors | 0 companies |
| Steven Pier Hoekstra | Board of Directors | 0 companies |