| Revenue | DKK 59,3M | -33% |
| EBITDA | DKK -1,3M | -108% |
| Net profit | DKK -2,9M | -208% |
| Total assets | DKK 119,8M | -28% |
| Equity | DKK 35,1M | -48% |
| Employees | 89 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.090 | 52.374 | 59.113 | 55.780 | 37.452 | 32.289 | 25.607 | 61.841 | 62.644 | 113.747 | 88.755 | 59.287 |
| Staff expenses | -37.405 | -37.127 | -43.580 | -41.394 | -43.569 | -47.715 | -43.503 | -53.392 | -58.825 | -67.893 | -72.004 | -60.614 |
| EBITDA | 16.685 | 15.247 | 15.533 | 14.386 | -6.117 | -15.426 | -17.896 | 8.449 | 3.543 | 45.854 | 16.751 | -1.327 |
| Depreciation & amort. | -9.553 | -9.491 | -7.984 | -6.446 | -7.369 | -8.256 | -9.124 | -11.836 | -11.793 | -13.042 | -11.704 | -1.550 |
| EBIT | 7.132 | 5.756 | 7.549 | 7.940 | -13.486 | -23.682 | -27.020 | -3.387 | -8.250 | 32.812 | 5.047 | -2.877 |
| Net financials | -229 | -394 | 1.433 | -855 | -332 | -204 | -1.500 | -858 | 4.123 | 690 | -1.737 | -857 |
| Profit before tax | 6.903 | 5.362 | 8.982 | 7.085 | -13.818 | -23.886 | -28.520 | -4.245 | -4.127 | 33.502 | 3.310 | -3.734 |
| Tax | 388 | 1.385 | 2.133 | 1.593 | -2.989 | -5.328 | -6.302 | -1.119 | -2.413 | 5.899 | 668 | -884 |
| Net profit | 6.515 | 3.977 | 6.849 | 5.492 | -10.829 | -18.558 | -22.218 | -3.126 | -1.714 | 27.603 | 2.641 | -2.850 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 113.565 | 114.772 | 93.275 | 100.742 | 89.923 | 99.650 | 141.764 | 115.325 | 140.080 | 141.816 | 167.527 | 119.836 |
| Equity | 58.076 | 60.232 | 36.902 | 42.640 | 33.577 | 13.466 | 1.333 | 39.137 | 37.309 | 64.912 | 67.553 | 35.139 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.344 | 3.369 | 3.501 | 3.833 | 3.687 | 3.593 |
| Short-term debt | 43.618 | 42.480 | 45.757 | 44.748 | 44.566 | 72.039 | 124.614 | 61.930 | 88.118 | 59.601 | 84.901 | 79.107 |
| Total debt | 43.618 | 42.480 | 45.757 | 44.748 | 44.566 | 72.039 | 125.958 | 65.299 | 91.619 | 63.434 | 88.587 | 82.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2006 | — | — |
TB Management | Management | 2010 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
FH Management | Management | 2025 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.W. OBEL A/S | Company | 33.3% | 33.3% | 2006 |
| Individual | 100.0% | 100.0% | 2024 | |
DANFOSS A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Peter Philipsen Warming | Management | 0 companies |
| Tom Bjerg Lauritzen | Management | 0 companies |
| Poul Henning Harder Nielsen | Chief Executive Officer | 0 companies |
| Finn Harmsen | Management | 0 companies |
| Nicolo Salvatore Wiesner | Chief Executive Officer | 0 companies |
| Hans Kirk | Chairman | 0 companies |
| Steen Gunner Brandi Brødbæk | Board of Directors | 0 companies |
| Erik Gaj Nielsen | Board of Directors | 0 companies |
| Jan Erland Hansen | Board of Directors | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Peter Werner Nebiker | Chairman | 0 companies |
| Jens Palle Ussing Kruse | Chairman | 0 companies |
| Torben Christensen | Board of Directors | 0 companies |
| Nis Storgaard | Board of Directors | 0 companies |
| Niels Bjørn Christiansen | Board of Directors | 0 companies |
| Niels Bjerregaard | Board of Directors | 0 companies |
| Anna Brita Andrea Holmvik Waenerlund | Board of Directors | 0 companies |
| Freddy Munk Larsen | Board of Directors | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Kjeld Stærk | Board of Directors | 0 companies |
| Mads-Peter Clausen | Board of Directors | 0 companies |
| Ole Nørskov Dalby | Board of Directors | 0 companies |
| Anders Christen Obel | Deputy Chairman | 0 companies |
| Lars Tveen | Board of Directors | 0 companies |
| Kim Christensen | Board of Directors | 0 companies |
| Troels Hammelev Petersen | Chairman | 0 companies |
| Anna Brita Andrea Holmvik Waenerlund | Board of Directors | 0 companies |
| Lars Christiansen | Deputy Chairman | 0 companies |