| Revenue | DKK 16,8M | +21% |
| EBITDA | DKK 3,7M | +34% |
| Net profit | DKK 1,6M | +110% |
| Total assets | DKK 9,1M | +8% |
| Equity | DKK 6,2M | +23% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.243 | 12.807 | 13.988 | 13.940 | 13.697 | 13.073 | 12.526 | 15.738 | 10.893 | 10.548 | 10.858 | 13.910 | 16.797 |
| Staff expenses | -7.660 | -8.001 | -8.754 | -8.895 | -9.606 | -11.121 | -11.389 | -12.161 | -10.265 | -9.004 | -10.114 | -11.165 | -13.125 |
| EBITDA | 2.582 | 4.805 | 5.234 | 5.045 | 4.091 | 1.951 | 1.137 | 3.577 | 627 | 1.544 | 744 | 2.745 | 3.672 |
| Depreciation & amort. | -1.657 | -1.711 | -1.728 | -1.708 | -1.653 | -3.191 | -3.954 | -4.216 | -4.426 | -4.611 | -1.833 | -1.487 | -1.462 |
| EBIT | 926 | 3.094 | 3.506 | 3.337 | 2.438 | -1.240 | -2.817 | -639 | -3.798 | -3.067 | -1.089 | 1.258 | 2.209 |
| Net financials | -636 | -548 | -192 | -96 | -48 | -83 | -87 | -58 | -74 | -39 | -138 | -279 | -64 |
| Profit before tax | 290 | 2.546 | 3.314 | 3.241 | 2.390 | -1.323 | -2.904 | -697 | -3.872 | -3.106 | -1.227 | 979 | 2.146 |
| Tax | 72 | 579 | 743 | 712 | 525 | -291 | -639 | -153 | -858 | -695 | -291 | 194 | 497 |
| Net profit | 218 | 1.967 | 2.572 | 2.530 | 1.865 | -1.032 | -2.265 | -543 | -3.014 | -2.411 | -936 | 785 | 1.649 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.763 | 19.642 | 20.051 | 20.911 | 21.520 | 20.946 | 18.578 | 16.408 | 12.573 | 13.761 | 11.222 | 8.442 | 9.121 |
| Equity | 3.560 | 8.527 | 11.099 | 13.629 | 14.493 | 13.461 | 11.196 | 10.653 | 7.639 | 5.228 | 4.291 | 5.076 | 6.225 |
| Long-term debt | 10.000 | 6.000 | 2.800 | 0 | 0 | 0 | 0 | 0 | 635 | 4.802 | 3.981 | 479 | 0 |
| Short-term debt | 5.203 | 4.696 | 5.121 | 5.525 | 4.682 | 5.092 | 5.043 | 3.816 | 3.218 | 3.345 | 2.855 | 2.171 | 2.174 |
| Total debt | 15.203 | 10.696 | 7.921 | 5.525 | 4.682 | 5.092 | 5.043 | 3.816 | 3.853 | 8.147 | 6.836 | 2.650 | 2.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2009 | — | — |
MB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAN MANAGEMENT ApS | Company | 50.0% | 50.0% | 2018 |
PCS Holding A/S | Company | 33.3% | 33.3% | 2018 |
LGR Nimtofte Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Just | Management | 0 companies |
| Mikkel Børve | Management | 0 companies |
| Kim Hellum | Board of Directors | 0 companies |
| Per Steen Pedersen | Chairman | 0 companies |
| Carl Aage Nielsen | Board of Directors | 0 companies |
| Lars Erik Rüger Jepsen | Chairman | 0 companies |
| Jakob Sand | Board of Directors | 0 companies |
| Jens Peter Ilkjær Thorsen | Board of Directors | 0 companies |
| Frans Bredmose Langkjær | Chairman | 0 companies |