| Revenue | DKK 5,2M | +0% |
| EBITDA | DKK 478K | -25% |
| Net profit | DKK 380K | -25% |
| Total assets | DKK 2M | -10% |
| Equity | DKK 933K | -7% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.919 | 3.981 | 4.575 | 4.905 | 5.002 | 5.128 | 5.382 | 5.262 | 5.326 | 5.422 | 5.784 | 5.411 | 5.238 | 5.243 |
| Staff expenses | -1.775 | -2.199 | -2.285 | -2.646 | -3.591 | -3.781 | -4.654 | -4.384 | -4.181 | -4.129 | -4.765 | -4.240 | -4.604 | -4.766 |
| EBITDA | 546 | 838 | 1.700 | 1.475 | 453 | 1.347 | 728 | 878 | 1.146 | 1.293 | 1.019 | 1.170 | 634 | 478 |
| Depreciation & amort. | 40 | 40 | -12 | -12 | -12 | -26 | -26 | -26 | -26 | -26 | -0 | -0 | -0 | -0 |
| EBIT | 507 | 798 | 1.688 | 1.462 | 440 | 1.321 | 702 | 853 | 1.120 | 1.267 | 1.019 | 1.170 | 634 | 478 |
| Net financials | 9 | 13 | 20 | 13 | 6 | 36 | 30 | 18 | 13 | 14 | -9 | -1 | 1 | 10 |
| Profit before tax | 516 | 811 | 1.708 | 1.475 | 446 | 1.357 | 733 | 871 | 1.133 | 1.281 | 1.033 | 1.205 | 650 | 487 |
| Tax | 136 | 204 | 420 | 354 | 106 | 305 | 169 | 193 | 252 | 282 | 229 | 268 | 144 | 107 |
| Net profit | 380 | 607 | 1.288 | 1.121 | 340 | 1.051 | 564 | 678 | 882 | 999 | 805 | 937 | 506 | 380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.512 | 2.950 | 4.078 | 4.296 | 3.512 | 4.957 | 3.324 | 3.683 | 3.749 | 3.662 | 3.086 | 2.936 | 2.266 | 2.034 |
| Equity | 881 | 1.188 | 2.475 | 2.846 | 1.686 | 1.837 | 1.352 | 1.429 | 1.411 | 1.510 | 1.315 | 1.452 | 1.008 | 933 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.632 | 1.762 | 1.603 | 1.450 | 1.826 | 3.119 | 1.970 | 2.253 | 2.338 | 2.152 | 1.771 | 1.484 | 1.258 | 1.100 |
| Total debt | 1.632 | 1.762 | 1.603 | 1.450 | 1.826 | 3.119 | 1.970 | 2.253 | 2.338 | 2.152 | 1.771 | 1.484 | 1.258 | 1.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2012 | — | — |
PK Management | Management | 2007 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANTRONIC-GRUPPEN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Krarup Rasmussen | Management | 0 companies |
| Poul Krarup | Management | 0 companies |
| Martin Frostholm | Chief Executive Officer | 0 companies |
| Nikolaj Michael Nemeth | Chairman | 0 companies |
| Niels Raun Behrendsen | Board of Directors | 0 companies |