| Revenue | DKK 29M | +1% |
| EBITDA | DKK 3,9M | -54% |
| Net profit | DKK 1M | -79% |
| Total assets | DKK 30,8M | -8% |
| Equity | DKK 16,2M | +4% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.578 | 8.343 | 14.512 | 20.781 | 14.262 | 15.112 | 20.595 | 21.213 | 22.253 | 27.067 | 16.050 | 26.647 | 28.586 | 28.966 |
| Staff expenses | -0 | -0 | -0 | -8.345 | -7.462 | -6.957 | -9.370 | -9.509 | -17.100 | -15.671 | -17.282 | -18.262 | -20.237 | -25.084 |
| EBITDA | 6.909 | 6.562 | 11.728 | 12.437 | 6.773 | 8.155 | 11.225 | 11.703 | 5.153 | 11.395 | -1.231 | 8.384 | 8.350 | 3.882 |
| Depreciation & amort. | -0 | -241 | -371 | -4.041 | -6.044 | -4.913 | -4.118 | -4.000 | -4.454 | -3.056 | -1.676 | -1.936 | -1.868 | -2.110 |
| EBIT | 6.909 | 6.322 | 11.358 | 8.396 | 730 | 3.242 | 7.107 | 7.703 | 700 | 8.340 | -2.907 | 6.448 | 6.482 | 1.772 |
| Net financials | 72 | 42 | 67 | 105 | -193 | -163 | -80 | -63 | -125 | -215 | -290 | -108 | -99 | -378 |
| Profit before tax | 6.982 | 6.364 | 11.425 | 8.501 | 537 | 3.079 | 7.027 | 7.641 | 575 | 8.125 | -3.197 | 6.340 | 6.384 | 1.395 |
| Tax | 1.838 | 1.634 | 2.869 | 1.978 | 418 | 676 | 1.559 | 1.683 | 113 | 1.787 | -703 | 1.392 | 1.406 | 346 |
| Net profit | 5.143 | 4.730 | 8.556 | 6.523 | 119 | 2.403 | 5.468 | 5.958 | 461 | 6.337 | -2.494 | 4.948 | 4.978 | 1.048 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.718 | 14.209 | 21.620 | 23.060 | 24.605 | 24.987 | 27.530 | 24.046 | 29.180 | 34.270 | 21.513 | 31.713 | 33.339 | 30.787 |
| Equity | 5.000 | 5.000 | 7.556 | 14.079 | 9.199 | 11.602 | 12.070 | 13.028 | 12.928 | 18.895 | 6.401 | 10.967 | 15.553 | 16.194 |
| Long-term debt | 0 | 0 | 0 | 2.390 | 8.026 | 8.756 | 7.004 | 3.723 | 1.453 | 1.167 | 939 | 1.174 | 1.136 | 1.099 |
| Short-term debt | 8.640 | 9.097 | 13.599 | 6.537 | 7.381 | 4.629 | 8.455 | 7.295 | 14.799 | 13.950 | 13.725 | 19.351 | 15.918 | 13.229 |
| Total debt | 8.640 | 9.097 | 13.599 | 8.928 | 15.406 | 13.385 | 15.460 | 11.018 | 16.253 | 15.117 | 14.664 | 20.525 | 17.054 | 14.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. L. MOURITSEN HOLDING ApS | Company | 66.7% | 66.7% | 2020 |
CLAUS ANDERSEN HOLDING, HEDENSTED ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Andersen | Management | 0 companies |
| Jesper Holst-Egede | Board of Directors | 0 companies |
| Anders Aakær Jensen | Board of Directors | 0 companies |
| Lone Askjær Hass | Board of Directors | 0 companies |
| Michael Gaasvig Seremet | Board of Directors | 0 companies |
| Helle Rind Møller | Board of Directors | 0 companies |
| Pieter Lawrence Mouritsen | Board of Directors | 0 companies |
| Mette Mølgaard Nøhr | Board of Directors | 0 companies |
| Jens Ebbesen | Board of Directors | 0 companies |
| Claus Engelbrecht Jensen | Board of Directors | 0 companies |
| Frank Lorenz | Chairman | 0 companies |
| Søren Borregaard | Chairman | 0 companies |