| Revenue | DKK 57,3M | +200% |
| EBITDA | DKK 25,6M | +456% |
| Net profit | DKK 19,3M | +463% |
| Total assets | DKK 46,7M | +201% |
| Equity | DKK 27,8M | +170% |
| Employees | 13 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 20.635 | 5.975 | 10.967 | 19.650 | 6.893 | 29.972 | 9.452 | 12.693 | 27.009 | 15.181 | 3.686 | 19.092 | 57.299 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12.630 | -9.820 | -10.720 | -12.901 | -12.715 | -23.183 | -11.094 | -11.788 | -17.209 | -13.569 | -12.447 | -14.490 | -31.691 |
| EBITDA | — | — | — | — | — | — | — | — | 2.913 | -8.157 | -3.386 | 2.177 | -5.822 | 6.789 | -1.642 | 905 | 9.800 | 1.612 | -8.761 | 4.602 | 25.608 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -377 | -52 | -81 | -108 | -253 | -278 | -315 | -314 | -255 | -129 | -134 | -125 | -859 |
| EBIT | — | — | — | — | — | — | — | — | 2.536 | -8.209 | -3.467 | 2.069 | -6.075 | 6.511 | -1.957 | 591 | 9.545 | 1.483 | -8.895 | 4.477 | 24.749 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137 | 40 | -3 | -137 | -124 | -193 | 270 | -198 | -2.222 | 336 | -157 | -73 | -10 |
| Profit before tax | — | — | — | — | — | — | — | — | 2.673 | -8.169 | -3.470 | 1.932 | -6.199 | 6.318 | -1.687 | 393 | 7.323 | 1.819 | -9.052 | 4.404 | 24.738 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 953 | -1.711 | -1.649 | 1.591 | -1.353 | 1.404 | -475 | 92 | 2.053 | 318 | -2.040 | 979 | 5.457 |
| Net profit | — | — | — | — | — | — | — | — | 1.720 | -6.458 | -1.821 | 341 | -4.846 | 4.914 | -1.212 | 301 | 5.270 | 1.501 | -7.012 | 3.425 | 19.281 |
| Item | 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 | 33.993 | 24.704 | 37.935 | 36.426 | 33.836 | 50.041 | 31.667 | 34.191 | 46.323 | 21.564 | 11.257 | 15.505 | 46.678 |
| Equity | — | — | — | — | — | — | — | — | 26.833 | 21.319 | 24.943 | 25.284 | 20.438 | 21.895 | 19.393 | 19.694 | 21.801 | 17.458 | 6.883 | 10.308 | 27.790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.021 | 597 | 0 | 0 | 0 | 2.400 | 1.200 | 0 | 0 | 0 | 821 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.139 | 2.788 | 12.992 | 11.142 | 13.398 | 25.746 | 11.074 | 14.497 | 24.522 | 4.106 | 3.553 | 5.198 | 18.888 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.160 | 3.385 | 12.992 | 11.142 | 13.398 | 28.146 | 12.274 | 14.497 | 24.522 | 4.106 | 4.374 | 5.198 | 18.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2024 | — | — |
JC Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
IK | Board of Directors | 2004 | — | — |
| Chairman | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONSOLIDATED HOLDINGS A/S | Company | 33.3% | 33.3% | 2022 |
VIETOFTEN HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
Leopard Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 20.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2013 | |
ATRIUM PARTNERS A/S | Company | 25.0% | 0.0% | 2020 |
| Individual | 5.0% | 5.0% | 2022 | |
BELA HOLDING ApS | Company | 10.0% | 20.0% | 2021 |
| Individual | 0.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mahrt | Management | 0 companies |
| Jan Christian Davidsen | Management | 0 companies |
| Jens Lauritzen | Chairman | 0 companies |
| Anders Engel Christensen | Board of Directors | 0 companies |
| Thomas David Hartwig | Chairman | 0 companies |
| David Packness Meyer | Board of Directors | 0 companies |
| Karsten Borch | Board of Directors | 0 companies |
| Claus Gregersen | Board of Directors | 0 companies |
| Ib Kunøe | Board of Directors | 0 companies |
| Per Christian Møller | Chairman | 0 companies |
| Morten Eldrup-Jørgensen | Chairman | 0 companies |