| Revenue | DKK 66,6M | +6% |
| EBITDA | DKK 6,2M | +22% |
| Net profit | DKK 4,1M | +21% |
| Total assets | DKK 61,2M | -7% |
| Equity | DKK 6,1M | -24% |
| Employees | 155 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.234 | 37.525 | 41.645 | 48.781 | 51.285 | 49.124 | 48.789 | 52.189 | 54.124 | 54.873 | 54.540 | 58.681 | 62.628 | 66.595 |
| Staff expenses | -21.609 | -37.239 | -38.532 | -46.201 | -49.966 | -48.535 | -46.183 | -49.952 | -52.141 | -53.088 | -58.856 | -56.214 | -57.586 | -60.420 |
| EBITDA | 2.625 | 286 | 3.113 | 2.579 | 1.318 | 589 | 2.605 | 2.237 | 1.982 | 1.784 | -4.316 | 2.467 | 5.043 | 6.175 |
| Depreciation & amort. | -155 | -488 | -788 | -798 | -789 | -755 | -692 | -678 | -698 | -731 | -771 | -576 | -426 | -608 |
| EBIT | 2.471 | -202 | 2.325 | 1.781 | 530 | -166 | 1.914 | 1.559 | 1.284 | 1.053 | -5.087 | 1.892 | 4.617 | 5.567 |
| Net financials | -514 | -262 | -288 | -236 | -165 | -130 | -110 | -124 | -154 | -233 | -262 | -314 | -290 | -316 |
| Profit before tax | 1.957 | -464 | 2.038 | 1.545 | 364 | -297 | 1.803 | 1.435 | 1.130 | 820 | -5.349 | 1.578 | 4.327 | 5.251 |
| Tax | 493 | -182 | 484 | 371 | 81 | 31 | 456 | 275 | 248 | 178 | -1.177 | 347 | 952 | 1.155 |
| Net profit | 1.463 | -282 | 1.553 | 1.174 | 283 | -328 | 1.348 | 1.159 | 882 | 643 | -4.172 | 1.231 | 3.375 | 4.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82.314 | 82.222 | 83.568 | 81.866 | 81.162 | 77.895 | 77.345 | 75.597 | 78.119 | 73.944 | 64.917 | 61.885 | 65.458 | 61.203 |
| Equity | 6.291 | 6.010 | 7.563 | 8.037 | 8.320 | 7.992 | 9.339 | 9.239 | 8.860 | 8.243 | 4.071 | 5.271 | 8.066 | 6.122 |
| Long-term debt | 66.406 | 64.400 | 62.297 | 60.700 | 58.525 | 56.305 | 53.911 | 51.440 | 52.881 | 50.672 | 48.386 | 46.150 | 44.252 | 42.160 |
| Short-term debt | 9.287 | 11.666 | 13.076 | 12.500 | 13.827 | 13.153 | 13.679 | 14.430 | 15.790 | 14.352 | 12.460 | 10.464 | 12.340 | 11.562 |
| Total debt | 75.693 | 76.065 | 75.373 | 73.199 | 72.352 | 69.457 | 67.590 | 65.870 | 68.671 | 65.024 | 60.846 | 56.614 | 56.592 | 53.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2021 | — | — |
BE Management | Management | 2008 | — | — |
MN Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NYHOLM HOLDING HØRVE ApS | Company | 33.3% | 33.3% | 2024 |
KILDEHAVEN A/S | Company | 20.0% | 20.0% | 2025 |
M.N. DITLEVSEN HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
FLEMMING JØRGENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
ZACHARIASSEN HOLDING HØRVE ApS | Company | 5.0% | 5.0% | 2022 |
Søren Steener Holding ApS | Company | 5.0% | 5.0% | 2024 |
LT HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Sandgaard Timmermann | Management | 0 companies |
| Benny Evan Jørgensen | Management | 0 companies |
| Majbritt Nyholm | Management | 0 companies |
| Rikke Lykke Madsen | Board of Directors | 0 companies |
| Julie Lous Gudmundsson | Board of Directors | 0 companies |
| Stina Kaufmann | Board of Directors | 0 companies |
| Hanne Hansen | Board of Directors | 0 companies |
| Jesper Jan Zachariassen | Board of Directors | 0 companies |
| Mads Gjerlufsen | Board of Directors | 0 companies |
| Annica Wera Elisabeth Granstrøm | Board of Directors | 0 companies |
| Maria Janina Larsen | Board of Directors | 0 companies |
| Marianne Britt Jensen | Board of Directors | 0 companies |
| Bjarne Becker Iversen | Board of Directors | 0 companies |
| Jerrik Spang Petersen | Chairman | 0 companies |
| Bo Friborg Kristiansen | Board of Directors | 0 companies |
| Joakim Neumann Aabech Jørgensen | Board of Directors | 0 companies |
| Mads Nyholm Petersen | Board of Directors | 0 companies |
| Søren Steener Olsen | Board of Directors | 0 companies |
| Jørgen Nyholm | Board of Directors | 0 companies |
| Jens Stenbæk | Chairman | 0 companies |
| Jakob Andersen | Board of Directors | 0 companies |
| Søren Bøtker Pedersen | Board of Directors | 0 companies |
| Nadia Morgen Bjørch | Board of Directors | 0 companies |
| Flemming Aabech Jørgensen | Board of Directors | 0 companies |
| Martin Hartmann Ditlevsen | Chairman | 0 companies |
| Gitte Riis Hansen | Board of Directors | 0 companies |
| Søren Peter Nielsen | Board of Directors | 0 companies |
| Lars Tonsgaard | Board of Directors | 0 companies |