| Revenue | DKK 417M | -3% |
| EBITDA | DKK 8,4M | +135% |
| Net profit | DKK 3,5M | -98% |
| Total assets | DKK 235,3M | -9% |
| Equity | DKK 112,7M | -2% |
| Employees | 261 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 457.602 | 417.823 | 375.403 | 350.301 | 339.140 | 333.568 | 348.457 | 368.551 | 361.978 | 389.505 | 438.765 | 428.581 | 417.005 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -114.446 | -119.365 | -127.287 | -126.925 |
| EBITDA | — | — | — | — | — | — | — | — | — | 23.302 | 20.447 | 17.521 | 25.543 | 18.335 | -403 | -23.029 | -14.218 | -16.085 | -7.541 | 9.905 | 3.557 | 8.364 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.155 | -12.963 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | 23.302 | 20.447 | 17.521 | 25.543 | 18.335 | -403 | -23.029 | -14.218 | -16.085 | -20.696 | -3.058 | 3.557 | 8.364 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.856 | 1.488 | 8.108 | 21.366 | 14.815 | 10.906 | -14.981 | 53.295 | 10.728 | 13.309 | 7.164 | 163.619 | -3.855 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 25.739 | 21.935 | 25.629 | 46.909 | 33.150 | 10.503 | -25.480 | 39.077 | 14.471 | -7.387 | 4.106 | 167.176 | 4.509 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5.904 | 3.016 | 3.874 | 7.665 | 4.800 | 177 | -2.669 | 3.121 | -1.179 | -10.974 | -774 | -489 | 1.010 |
| Net profit | — | — | — | — | — | — | — | — | — | 19.835 | 18.919 | 21.755 | 39.244 | 28.350 | 10.326 | -22.811 | 35.956 | 15.650 | 3.587 | 4.880 | 167.665 | 3.499 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329.702 | 309.923 | 293.840 | 359.574 | 381.812 | 355.076 | 355.647 | 382.655 | 394.081 | 415.986 | 393.348 | 258.772 | 235.286 |
| Equity | — | — | — | — | — | — | — | — | — | 137.895 | 158.169 | 180.193 | 218.412 | 244.671 | 255.049 | 231.614 | 267.570 | 283.220 | 286.807 | 291.687 | 114.707 | 112.706 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.386 | 13.562 | 5.769 | 0 | 0 | 0 | 0 | 0 | 0 | 10.738 | 10.270 | 15.734 | 14.185 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171.421 | 137.745 | 107.661 | 135.172 | 126.711 | 87.000 | 114.676 | 105.425 | 102.380 | 121.582 | 82.165 | 117.556 | 96.610 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.807 | 151.307 | 113.430 | 135.172 | 126.711 | 87.000 | 114.676 | 105.425 | 102.380 | 121.582 | 92.435 | 133.290 | 110.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2004 | — | — |
LY Management | Management | 2008 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KK Deputy | Deputy | 2024 | — | — |
JØ Deputy | Deputy | 2024 | — | — |
OB Management | Management | 2004 | — | — |
HS | Deputy | 2011 | — | — |
JO Deputy | Deputy | 2011 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JH Management | Management | 2005 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MB Management | Management | 2007 | — | — |
SK Deputy | Deputy | 2014 | — | — |
LI Management | Management | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OT Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2024 | — | — | |
EH | Board of Directors | 2007 | — | — |
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bisca Investment A/S | Company | 100.0% | 100.0% | 2024 |
Scandza Danmark ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kallestrup | Management | 0 companies |
| Lars Ytting | Management | 0 companies |
| Mikkel Lohmann Davidsen | Chief Executive Officer | 0 companies |
| Karina Knörr | Deputy | 0 companies |
| Julia Østergaard | Deputy | 0 companies |
| Ole Bonde Larsen | Management | 0 companies |
| Henriette Skaadstrup Nielsen | Deputy | 0 companies |
| Jens Ottar Kristoffersen | Deputy | 0 companies |
| Leif Stig Bergvall Hansen | Chief Executive Officer | 0 companies |
| Jens Højsager Damgaard | Management | 0 companies |
| Kristian Walsøe | Chief Executive Officer | 0 companies |
| Michael Budtz Berthelsen | Management | 0 companies |
| Sussi Klein | Deputy | 0 companies |
| Lars Ivar Tretteteig | Management | 0 companies |
| Jesper Hvid-Hansen | Chief Executive Officer | 0 companies |
| Michael Møller Jensen | Chief Executive Officer | 0 companies |
| Orla Topholt | Management | 0 companies |
| Flemming Skov Jensen | Board of Directors | 0 companies |
| Georg Viggo Poulsen | Board of Directors | 0 companies |
| Alexander Noel Walsh | Board of Directors | 0 companies |
| Kent Reidel Henriksen | Board of Directors | 0 companies |
| Jørgen Grønli Gran | Board of Directors | 0 companies |
| Flemming Ammentorp Østergaard | Chairman | 0 companies |
| Jan Leif Bodd | Board of Directors | 0 companies |
| Jørgen Reipuert Christiansen | Board of Directors | 0 companies |
| Jonas Peter Magnusson | Chairman | 0 companies |
| Birgitte Nielsen | Board of Directors | 0 companies |
| Thomas Marstrand | Deputy Chairman | 0 companies |
| Erik Høj | Board of Directors | 0 companies |
| Felix Björklund | Deputy Chairman | 0 companies |
| Helle Janderup Jensen | Board of Directors | 0 companies |
| Søren Fournaise Eriksen | Board of Directors | 0 companies |
| Andreas Mørk | Deputy Chairman | 0 companies |
| Stig Richard Madsen | Board of Directors | 0 companies |
| Stig Terje Sunde | Deputy Chairman | 0 companies |
| Thorleif Krarup | Board of Directors | 0 companies |
| Niels Henrik Jensen | Board of Directors | 0 companies |
| Karl Kristian Sunde | Board of Directors | 0 companies |
| Claus Juel Jensen | Chairman | 0 companies |
| Carsten Dencker Nielsen | Deputy Chairman | 0 companies |
| Egil Bodd | Chairman | 0 companies |
| Christopher John Campbell | Board of Directors | 0 companies |
| Stig Terje Sunde | Chairman | 0 companies |
| Nathalie Charlotte Boyschau Jouglas Petersen | Board of Directors | 0 companies |
| Claus Astrup-Larsen | Chairman | 0 companies |
| Heidi Figgé | Board of Directors | 0 companies |
| Gitte Heimann Larsen | Board of Directors | 0 companies |
| Jan Leif Bodd | Chairman | 0 companies |
| Hans Christian Korsgård Madsen | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Bjarne Pedersen | Board of Directors | 0 companies |
| Andrew Seth Weinberg | Board of Directors | 0 companies |
| Svend Sønnichsen | Board of Directors | 0 companies |
| Henrik Broksø Thulesen | Chairman | 0 companies |
| Robert Edward Jahn | Board of Directors | 0 companies |
| Lars Ivar Tretteteig | Board of Directors | 0 companies |
| Lance Lloyd Hirth | Chairman | 0 companies |
| Kurt Rene Bonde Hemmingsen | Board of Directors | 0 companies |
| Aase Inge Lis Brandt | Board of Directors | 0 companies |