| Revenue | DKK 368,6M | -4% |
| EBITDA | DKK 3,7M | -75% |
| Net profit | DKK 1,9M | -84% |
| Total assets | DKK 142,9M | +4% |
| Equity | DKK 43,3M | -5% |
| Employees | 196 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284.815 | 271.600 | 255.473 | 261.864 | 266.405 | 262.578 | 273.374 | 287.000 | 287.917 | 321.017 | 419.078 | 383.541 | 368.595 |
| Staff expenses | -46.513 | -45.174 | -46.312 | -50.685 | -52.893 | -53.074 | -58.897 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.950 | 9.548 | 332 | 7.388 | 4.385 | 7.543 | 5.968 | 6.204 | 6.050 | 9.312 | 17.131 | 14.647 | 3.712 |
| Depreciation & amort. | -9.311 | -4.935 | -3.310 | -1.789 | -988 | -1.200 | -1.638 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9.639 | 4.613 | -2.979 | 5.599 | 3.397 | 6.343 | 4.330 | 6.204 | 6.050 | 9.312 | 17.131 | 14.647 | 3.712 |
| Net financials | -4.988 | -2.065 | -651 | -2.369 | -1.378 | 1.050 | 1.389 | 813 | 2.995 | 2.662 | 3.828 | 1.207 | -714 |
| Profit before tax | 4.651 | 2.548 | -3.630 | 3.230 | 2.019 | 7.393 | 5.719 | 7.017 | 9.045 | 11.974 | 20.959 | 15.854 | 2.998 |
| Tax | 1.984 | 873 | -713 | 1.232 | 831 | 1.542 | 1.182 | 1.559 | 1.258 | 1.858 | 3.801 | 3.388 | 1.059 |
| Net profit | 2.668 | 1.676 | -2.917 | 1.998 | 1.188 | 5.851 | 4.537 | 5.458 | 7.787 | 10.116 | 17.158 | 12.466 | 1.939 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.797 | 59.537 | 55.534 | 59.115 | 50.942 | 53.190 | 58.602 | 62.682 | 105.447 | 136.285 | 145.082 | 137.404 | 142.926 |
| Equity | 8.563 | 9.293 | 5.831 | 7.987 | 9.014 | 14.847 | 14.545 | 11.694 | 14.873 | 23.667 | 38.033 | 45.428 | 43.285 |
| Long-term debt | 867 | 406 | 39 | 552 | 712 | 454 | 248 | 3.480 | 31.167 | 38.200 | 30.381 | 28.674 | 38.420 |
| Short-term debt | 61.194 | 49.018 | 47.278 | 44.631 | 40.344 | 36.397 | 38.869 | 46.843 | 48.903 | 64.310 | 66.782 | 53.369 | 51.314 |
| Total debt | 62.061 | 49.424 | 47.317 | 45.183 | 41.056 | 36.851 | 39.117 | 50.323 | 80.070 | 102.510 | 97.163 | 82.043 | 89.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2018 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BN Management | Management | 2003 | — | — |
CE Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H. DAUGAARD HOLDING A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Mogensen | Management | 0 companies |
| Michael Frihagen | Chief Executive Officer | 0 companies |
| Bjarne Nielsen | Management | 0 companies |
| Carsten Eskildsen | Management | 0 companies |
| Jørgen Meyer | Board of Directors | 0 companies |
| Carsten Lykke Wædeled | Board of Directors | 0 companies |
| Jørgen Eeg Sørensen | Board of Directors | 0 companies |
| Michael Dixi Nielsen | Board of Directors | 0 companies |
| Christian Majgaard Nielsen | Board of Directors | 0 companies |
| Jesper Hvid Nielsen | Board of Directors | 0 companies |
| Thomas Poulsen | Board of Directors | 0 companies |
| Poul Heidelbach Foss Michelsen | Board of Directors | 0 companies |
| Henrik Kleis | Chairman | 0 companies |