| Revenue | DKK 1,7M | +16% |
| EBITDA | DKK 1,2M | +29% |
| Net profit | DKK 901K | +29% |
| Total assets | DKK 2M | +6% |
| Equity | DKK 1,4M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.309 | 1.713 | 1.484 | 1.900 | 984 | 1.118 | 1.680 | 1.643 | 1.101 | 1.312 | 1.309 | 1.354 | 1.492 | 1.729 |
| Staff expenses | -1.132 | -1.185 | -1.125 | -1.144 | -961 | -754 | -730 | -754 | -625 | -665 | -546 | -589 | -593 | -564 |
| EBITDA | 450 | 528 | 359 | 757 | 22 | 364 | 950 | 888 | 476 | 647 | 763 | 765 | 900 | 1.165 |
| Depreciation & amort. | 34 | 85 | -100 | -100 | -95 | -93 | -21 | -11 | -11 | -11 | -13 | -0 | -0 | -0 |
| EBIT | 416 | 443 | 259 | 657 | -72 | 271 | 928 | 877 | 465 | 636 | 751 | 765 | 900 | 1.165 |
| Net financials | -17 | 23 | -1 | -7 | -5 | -3 | -4 | -9 | -10 | -11 | -15 | -5 | -4 | -8 |
| Profit before tax | 399 | 465 | 258 | 650 | -49 | 269 | 925 | 869 | 455 | 625 | 735 | 761 | 896 | 1.157 |
| Tax | 86 | 113 | 61 | 153 | 14 | 63 | 205 | 192 | 102 | 151 | 148 | 168 | 198 | 256 |
| Net profit | 313 | 353 | 197 | 497 | -63 | 206 | 719 | 677 | 353 | 474 | 587 | 593 | 698 | 901 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.115 | 2.422 | 2.654 | 2.334 | 1.797 | 2.045 | 2.236 | 2.118 | 1.510 | 1.685 | 1.596 | 1.750 | 1.869 | 1.976 |
| Equity | 893 | 1.053 | 949 | 1.247 | 784 | 989 | 1.508 | 1.485 | 938 | 1.112 | 1.199 | 1.192 | 1.240 | 1.441 |
| Long-term debt | 77 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.145 | 1.257 | 1.694 | 1.085 | 1.013 | 1.056 | 728 | 633 | 572 | 573 | 397 | 558 | 628 | 535 |
| Total debt | 1.222 | 1.354 | 1.694 | 1.085 | 1.013 | 1.056 | 728 | 633 | 572 | 573 | 397 | 558 | 628 | 535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2004 | — | — |
LT Unofficial title | Unofficial title | 2025 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 | |
BOENNERUP HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
FMES HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Meldgaard | Audit | 0 companies |
| Lars Thurø Møller | Unofficial title | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Finn Martin Eriksen Sørensen | Board of Directors | 0 companies |
| Bettinna Eleonora Vanessa Magnolia Zangenberg Sørensen | Chairman | 0 companies |
| Henrik Knudsen | Chairman | 0 companies |