| Revenue | DKK 22,6M | +17% |
| EBITDA | DKK 5,8M | -4% |
| Net profit | DKK 4,5M | -4% |
| Total assets | DKK 9,4M | -4% |
| Equity | DKK 5,5M | -2% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.709 | 12.824 | 12.632 | 14.328 | 18.167 | 19.738 | 21.073 | 21.146 | 15.747 | 16.529 | 19.457 | 18.426 | 19.349 | 22.619 |
| Staff expenses | -12.112 | -11.370 | -10.562 | -11.404 | -13.712 | -13.712 | -15.936 | -15.683 | -15.027 | -11.299 | -14.161 | -13.827 | -13.319 | -16.830 |
| EBITDA | 954 | 1.356 | 1.972 | 2.844 | 4.455 | 5.514 | 5.138 | 5.462 | 721 | 5.229 | 5.296 | 4.600 | 6.031 | 5.790 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -76 | -273 | -407 | -416 | -190 | -52 | -26 | -91 | -88 | -145 |
| EBIT | 954 | 1.356 | 1.972 | 2.844 | 4.378 | 5.241 | 4.730 | 5.047 | 531 | 5.177 | 5.270 | 4.509 | 5.943 | 5.645 |
| Net financials | -53 | -60 | -47 | -41 | -46 | -39 | -41 | -35 | -33 | -27 | -47 | -4 | 23 | 113 |
| Profit before tax | 901 | 1.296 | 1.925 | 2.804 | 4.332 | 5.202 | 4.689 | 5.011 | 497 | 5.150 | 5.223 | 4.505 | 5.966 | 5.758 |
| Tax | 228 | 327 | 450 | 640 | 954 | 1.146 | 1.032 | 1.103 | 113 | 1.133 | 1.153 | 992 | 1.314 | 1.273 |
| Net profit | 673 | 969 | 1.475 | 2.164 | 3.379 | 4.056 | 3.657 | 3.908 | 384 | 4.017 | 4.070 | 3.513 | 4.652 | 4.484 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.842 | 4.901 | 6.141 | 7.481 | 9.266 | 10.901 | 9.907 | 9.719 | 9.326 | 9.665 | 10.078 | 9.442 | 9.814 | 9.405 |
| Equity | — | 1.705 | 2.280 | 3.064 | 4.388 | 5.204 | 4.961 | 5.494 | 2.128 | 5.925 | 5.996 | 5.509 | 5.660 | 5.545 |
| Long-term debt | 0 | 219 | 0 | 0 | 0 | 0 | 990 | 883 | 0 | 1.032 | 903 | 1.259 | 1.312 | 1.159 |
| Short-term debt | 3.275 | 2.710 | 3.468 | 4.026 | 4.428 | 5.247 | 3.625 | 3.014 | 6.915 | 2.324 | 2.746 | 2.675 | 2.842 | 2.701 |
| Total debt | 3.275 | 2.930 | 3.468 | 4.417 | 4.878 | 5.247 | 4.615 | 3.897 | 6.915 | 3.356 | 3.649 | 3.934 | 4.154 | 3.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 2007 | — | — |
ME Management | Management | 2018 | — | — |
NH Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGAU HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
FALCHON HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
NOVY ApS | Company | 10.0% | 10.0% | 2024 |
HAVVIG HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Wodstrup | Management | 0 companies |
| Mads Elefsen Kudsk | Management | 0 companies |
| Niels Havvig Hansen | Management | 0 companies |
| Allan Robert Falch | Chairman | 0 companies |
| Claus Erik Møller Bräuner | Chairman | 0 companies |
| Oanh Van Bekker | Board of Directors | 0 companies |