| Revenue | DKK 17,2M | +6% |
| EBITDA | DKK 12,4M | +5% |
| Net profit | DKK 7,1M | +5% |
| Total assets | DKK 229,7M | +6% |
| Equity | DKK 91,8M | +15% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.604 | 6.599 | 13.250 | 16.226 | 17.154 |
| Staff expenses | -3.573 | -3.410 | -3.889 | -4.483 | -4.802 |
| EBITDA | 2.031 | 3.189 | 9.361 | 11.742 | 12.352 |
| Depreciation & amort. | -1.039 | -1.021 | -1.180 | -2.925 | -3.018 |
| EBIT | 993 | 2.168 | 8.181 | 8.818 | 9.334 |
| Net financials | -2.029 | -1.147 | -1.211 | -221 | -275 |
| Profit before tax | -1.037 | 1.021 | 6.971 | 8.597 | 9.059 |
| Tax | -310 | 225 | 1.534 | 1.892 | 1.993 |
| Net profit | -727 | 795 | 5.437 | 6.705 | 7.066 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 64.584 | 124.560 | 133.376 | 216.739 | 229.714 |
| Equity | 5.105 | 5.901 | 11.338 | 79.964 | 91.802 |
| Long-term debt | 44.917 | 102.354 | 101.026 | 97.158 | 97.057 |
| Short-term debt | 7.078 | 8.280 | 11.454 | 10.153 | 10.132 |
| Total debt | 51.995 | 110.634 | 112.480 | 107.311 | 107.188 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CA Management | Management | 2021 |
MH Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (3) | ||
ZV Management | Management | 2004 – 2019 |
SK Management | Management | 2019 – 2021 |
KM Management | Management | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (5) | ||
| Chairman | 2004 – 2004 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2004 – 2021 | |
| Board of Directors | 2004 – 2004 | |
| Board of Directors | 2004 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2004 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Zwi Volmark | Management | 0 companies |
| Susanne Kaas | Management | 0 companies |
| Christopher Andreas Stenner Valentin | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Michael Halborg-Bendtsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Glenn Steven Nielsen | Chairman | 0 companies |
| Inger Margrethe Fønss Birk | Board of Directors | 0 companies |
| Boye Birk | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |
| Steen Lorenz Johan Hansen | Board of Directors | 0 companies |
| Søren Knud Kaas | Board of Directors | 0 companies |