| Revenue | DKK 342,3M | -1% |
| EBITDA | DKK 56,8M | -11% |
| Net profit | DKK 44,3M | -9% |
| Total assets | DKK 132,1M | -13% |
| Equity | DKK 80,9M | +15% |
| Employees | 86 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.312 | 2.088 | 6.049 | 11.691 | 82.228 | 116.339 | 148.328 | 177.631 | 193.375 | 248.908 | 278.364 | 318.198 | 345.797 | 342.325 |
| Staff expenses | -1.235 | -1.699 | -3.939 | -7.322 | -12.782 | -18.827 | -17.073 | -19.032 | -22.050 | -27.049 | -32.716 | -40.941 | -44.808 | -46.073 |
| EBITDA | 1.078 | 389 | 2.111 | 4.368 | 6.393 | 6.640 | 12.348 | 18.095 | 14.461 | 35.890 | 24.094 | 51.078 | 63.956 | 56.833 |
| Depreciation & amort. | -347 | -261 | 16 | 219 | 467 | -796 | -1.422 | -1.261 | -1.662 | -1.834 | -2.605 | -2.363 | -2.853 | -3.011 |
| EBIT | 730 | 128 | 2.095 | 4.149 | 5.926 | 5.845 | 10.926 | 16.834 | 12.798 | 34.056 | 21.489 | 48.715 | 61.103 | 53.822 |
| Net financials | -22 | 40 | -97 | -122 | -584 | -423 | -860 | 1 | -2.436 | 3.509 | 7.896 | 830 | 818 | 1.940 |
| Profit before tax | 708 | 169 | 1.998 | 4.028 | 5.342 | 5.422 | 10.066 | 16.835 | 10.362 | 37.565 | 29.385 | 49.545 | 61.921 | 56.172 |
| Tax | 197 | 51 | 510 | 925 | 1.206 | 1.139 | 2.293 | 3.746 | 2.422 | 7.658 | 4.986 | 10.676 | 13.295 | 11.828 |
| Net profit | 511 | 118 | 1.488 | 3.103 | 4.136 | 4.282 | 7.773 | 13.089 | 7.941 | 29.907 | 24.399 | 38.869 | 48.626 | 44.344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.686 | 3.075 | 4.629 | 10.982 | 18.778 | 31.290 | 35.572 | 61.839 | 57.702 | 81.232 | 95.334 | 128.979 | 152.494 | 132.139 |
| Equity | 1.680 | 1.797 | 3.286 | 6.388 | 10.524 | 14.806 | 22.579 | 35.668 | 43.609 | 53.516 | 48.162 | 61.562 | 70.142 | 80.909 |
| Long-term debt | 234 | 88 | 459 | 928 | 1.069 | 693 | 1.730 | 4.266 | 3.657 | 9.559 | 6.574 | 12.444 | 15.472 | 12.579 |
| Short-term debt | 735 | 1.189 | 882 | 3.657 | 7.106 | 15.392 | 10.515 | 21.129 | 9.711 | 17.596 | 39.889 | 54.295 | 66.532 | 38.179 |
| Total debt | 969 | 1.277 | 1.341 | 4.585 | 8.176 | 16.085 | 12.245 | 25.395 | 13.368 | 27.155 | 46.463 | 66.739 | 82.004 | 50.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TY Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CapHold GF ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Bjarkov Benthien | Chief Executive Officer | 0 companies |
| Torben Yde Jensen | Chief Executive Officer | 0 companies |
| Henrik Normann | Deputy Chairman | 0 companies |
| Heidi Møller | Board of Directors | 0 companies |
| Louise In Birk Delfs | Board of Directors | 0 companies |
| Frank Hansen Kiim | Chairman | 0 companies |
| Jan Storgaard | Board of Directors | 0 companies |
| John Thomas | Chairman | 0 companies |
| Nikolai Kiim | Board of Directors | 0 companies |
| Heidi Pernille Behrens | Board of Directors | 0 companies |
| Henrik Wilsbech Lottrup | Board of Directors | 0 companies |
| Steen Larsen | Chairman | 0 companies |
| Isa Rensby | Board of Directors | 0 companies |
| Sofie Goos Hansen | Board of Directors | 0 companies |
| Anja Jacobsen | Board of Directors | 0 companies |