| Revenue | DKK 24,8M | -16% |
| EBITDA | DKK -5,2M | -260% |
| Net profit | DKK -9,8M | -843% |
| Total assets | DKK 78,9M | +2% |
| Equity | DKK 8,3M | -54% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.014 | 21.090 | 21.528 | 23.977 | 23.038 | 20.430 | 22.449 | 22.714 | 25.588 | 38.314 | 48.508 | 29.459 | 24.830 |
| Staff expenses | -9.135 | -10.631 | -11.901 | -13.598 | -14.980 | -15.027 | -16.436 | -14.808 | -18.714 | -22.557 | -21.637 | -25.948 | -30.052 |
| EBITDA | 7.879 | 10.459 | 9.627 | 10.379 | 8.058 | 5.404 | 6.013 | 6.822 | 6.874 | 15.757 | 26.870 | 3.257 | -5.222 |
| Depreciation & amort. | 2.219 | -1.748 | 1.690 | 1.941 | 742 | -630 | -595 | -1.006 | -1.538 | -1.986 | -2.145 | -1.465 | -6.900 |
| EBIT | 5.660 | 8.711 | 7.937 | 8.438 | 7.316 | 4.774 | 5.418 | 5.817 | 5.336 | 13.771 | 24.726 | 1.792 | -12.122 |
| Net financials | -279 | -1.307 | -900 | -958 | -1.882 | -923 | 1.334 | -120 | -963 | -450 | -389 | 25 | -327 |
| Profit before tax | 5.381 | 7.404 | 7.037 | 7.480 | 5.434 | 3.851 | 6.752 | 5.697 | 4.374 | 13.321 | 24.337 | 1.817 | -12.449 |
| Tax | 1.343 | 1.845 | 1.899 | 2.079 | 1.411 | 1.013 | 1.301 | 1.226 | 959 | 2.555 | 4.791 | 499 | -2.655 |
| Net profit | 4.038 | 5.560 | 5.138 | 5.401 | 4.024 | 2.838 | 5.451 | 4.471 | 3.415 | 10.766 | 19.546 | 1.318 | -9.793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.576 | 32.338 | 30.499 | 36.771 | 33.968 | 31.703 | 34.166 | 36.170 | 40.332 | 54.320 | 80.486 | 77.005 | 78.853 |
| Equity | 5.593 | 8.352 | 10.490 | 12.442 | 16.237 | 15.523 | 14.062 | 13.162 | 16.493 | 27.259 | 36.805 | 18.123 | 8.330 |
| Long-term debt | 8.024 | 6.440 | 4.660 | 4.391 | 3.705 | 3.163 | 1.693 | 3.382 | 2.635 | 1.769 | 0 | 0 | 0 |
| Short-term debt | 15.491 | 17.421 | 15.348 | 19.937 | 14.025 | 13.017 | 18.412 | 18.519 | 19.427 | 22.848 | 40.511 | 55.213 | 69.401 |
| Total debt | 23.515 | 23.862 | 20.009 | 24.328 | 17.731 | 16.180 | 20.105 | 21.901 | 22.061 | 24.617 | 40.511 | 55.213 | 69.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NL Management | Management | 2006 | — | — |
GR Management | Management | 2025 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BK Management | Management | 2025 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMBINEERING HOLDING A/S | Company | 100.0% | 100.0% | 2018 |
PARK INVEST ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Park Andreasen | Chief Executive Officer | 0 companies |
| Niels Lang Mathiesen | Management | 0 companies |
| Guy Richard Wakeley | Management | 0 companies |
| Jesper Dalsgaard Jensen | Chief Executive Officer | 0 companies |
| Benjamin Karl Benedikt Weindler | Management | 0 companies |
| Torben Kristiansen Hjulmand | Chief Executive Officer | 0 companies |
| Kim Bjørn Christensen | Management | 0 companies |
| Patrick Wiedemann | Board of Directors | 0 companies |
| Jeanette Løgstrup | Board of Directors | 0 companies |
| Erik Vedel Lange | Board of Directors | 0 companies |
| Jens Brandt Bering | Chairman | 0 companies |
| Mads Prag Roesen | Chairman | 0 companies |
| Hanne Skaaning Mathiesen | Chairman | 0 companies |
| Lars Vedel Jørgensen | Chairman | 0 companies |
| Anders Skaaning Mathiesen | Board of Directors | 0 companies |
| John Terence Sullivan | Board of Directors | 0 companies |
| Claus Karup Rasmussen | Board of Directors | 0 companies |
| Tina Jeanette Ruff | Board of Directors | 0 companies |
| Peter Erik Jørgensen | Board of Directors | 0 companies |