| Revenue | DKK 6,1M | -3% |
| EBITDA | DKK 451K | -22% |
| Net profit | DKK 100K | -27% |
| Total assets | DKK 4,4M | -4% |
| Equity | DKK 737K | +16% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.053 | 6.957 | 7.577 | 7.663 | 7.538 | 8.231 | 7.401 | 6.985 | 6.211 | 5.844 | 5.857 | 6.231 | 6.058 |
| Staff expenses | -6.245 | -5.695 | -6.073 | -6.685 | -6.750 | -6.499 | -6.204 | -5.742 | -5.051 | -4.950 | -4.964 | -5.652 | -5.607 |
| EBITDA | 1.358 | 1.262 | 1.504 | 978 | 787 | 1.731 | 1.197 | 1.242 | 1.160 | 893 | 893 | 579 | 451 |
| Depreciation & amort. | -705 | -736 | -686 | -359 | -346 | -291 | -266 | -255 | -301 | -277 | -268 | -231 | -209 |
| EBIT | 654 | 526 | 818 | 620 | 441 | 1.440 | 931 | 987 | 860 | 617 | 625 | 348 | 242 |
| Net financials | -244 | -307 | -297 | -246 | -240 | -239 | -154 | -133 | -124 | -140 | -119 | -166 | -113 |
| Profit before tax | 410 | 219 | 521 | 373 | 202 | 1.201 | 776 | 854 | 736 | 477 | 506 | 183 | 129 |
| Tax | 107 | 20 | 110 | 78 | 51 | 269 | 173 | 191 | 164 | 107 | 116 | 46 | 28 |
| Net profit | 303 | 199 | 411 | 296 | 151 | 932 | 603 | 663 | 571 | 369 | 390 | 137 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.923 | 7.540 | 7.198 | 7.197 | 7.062 | 6.520 | 6.414 | 6.569 | 6.739 | 5.781 | 5.316 | 4.561 | 4.375 |
| Equity | 500 | 500 | 500 | 500 | 651 | 1.432 | 1.103 | 1.163 | 1.071 | 869 | 890 | 637 | 737 |
| Long-term debt | 2.920 | 2.427 | 2.290 | 2.123 | 1.953 | 2.474 | 2.265 | 2.180 | 2.150 | 1.937 | 1.406 | 1.186 | 959 |
| Short-term debt | 4.148 | 4.345 | 4.208 | 4.367 | 4.252 | 2.414 | 2.788 | 2.962 | 3.251 | 2.708 | 2.758 | 2.470 | 2.403 |
| Total debt | 7.068 | 6.772 | 6.499 | 6.490 | 6.205 | 4.888 | 5.054 | 5.142 | 5.401 | 4.646 | 4.164 | 3.656 | 3.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2005 | — | — |
HN Management | Management | 2023 | — | — |
JS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELLERISHAVE HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
MOGENS BRIX HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Ottesen ApS | Company | 25.0% | 25.0% | 2014 |
SØNDERBY HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Larsen | Management | 0 companies |
| Henrik Normann Andersen | Management | 0 companies |
| Jesper Sønderby | Management | 0 companies |
| Thorkild Rønhede | Deputy Chairman | 0 companies |
| Majken Højte Andersen | Board of Directors | 0 companies |
| Frede Nielsen | Board of Directors | 0 companies |
| Line Sønderby | Board of Directors | 0 companies |
| Finn Albers Petersen | Board of Directors | 0 companies |
| Inge Ottesen | Chairman | 0 companies |
| Mogens Brix Koldkjær | Deputy Chairman | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |