| Revenue | DKK 22,9M | -14% |
| EBITDA | DKK 11,1M | -24% |
| Net profit | DKK 9,9M | -10% |
| Total assets | DKK 41,7M | -1% |
| Equity | DKK 34M | +0% |
| Employees | 19 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.067 | 16.018 | 19.204 | 22.903 | 23.423 | 25.852 | 22.370 | 26.749 | 29.159 | 25.587 | 26.580 | 22.917 |
| Staff expenses | -7.327 | -9.492 | -8.171 | -9.323 | -10.864 | -11.044 | -11.249 | -10.008 | -10.627 | -11.444 | -11.861 | -11.769 |
| EBITDA | 1.740 | 6.526 | 11.033 | 13.580 | 12.559 | 14.808 | 11.121 | 16.741 | 18.532 | 14.143 | 14.719 | 11.148 |
| Depreciation & amort. | -116 | -168 | -171 | -239 | -310 | -351 | -259 | -475 | -47 | -368 | -211 | -236 |
| EBIT | 1.624 | 6.358 | 10.862 | 13.341 | 12.249 | 14.457 | 10.862 | 16.266 | 18.485 | 13.775 | 14.508 | 10.912 |
| Net financials | 399 | -154 | -88 | -503 | -460 | 349 | 348 | -1.311 | 550 | 714 | -456 | 1.738 |
| Profit before tax | 2.023 | 6.204 | 10.774 | 12.838 | 11.789 | 14.806 | 11.210 | 14.955 | 19.035 | 14.489 | 14.052 | 12.650 |
| Tax | 511 | 1.531 | 2.546 | 2.810 | 2.602 | 3.262 | 2.471 | 3.293 | 4.190 | 3.202 | 3.095 | 2.789 |
| Net profit | 1.512 | 4.673 | 8.228 | 10.028 | 9.187 | 11.544 | 8.739 | 11.662 | 14.845 | 11.287 | 10.957 | 9.861 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.036 | 34.416 | 42.697 | 47.989 | 46.756 | 44.898 | 42.353 | 47.199 | 51.908 | 66.125 | 42.062 | 41.658 |
| Equity | 19.979 | 24.652 | 30.880 | 37.908 | 27.095 | 36.639 | 37.378 | 41.040 | 43.884 | 41.171 | 34.128 | 33.989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 228 | 670 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.057 | 9.764 | 11.817 | 10.081 | 19.661 | 8.259 | 4.747 | 5.489 | 8.024 | 24.954 | 7.934 | 7.669 |
| Total debt | 7.057 | 9.764 | 11.817 | 10.081 | 19.661 | 8.259 | 4.975 | 6.159 | 8.024 | 24.954 | 7.934 | 7.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1962 | — | — | |
LA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1962 | — | — | |
| Board of Directors | 1962 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1996 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIKANE A/S | Company | 50.0% | 50.0% | 2013 |
QUEEN MARY 3 ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Poul Max Boldt ApS | Audit | 0 companies |
| Louise Andreasen | Chief Executive Officer | 0 companies |
| Knud Andreasen | Management | 0 companies |
| Ulla Hansen | Board of Directors | 0 companies |
| Ankjær Johannes Andreasen | Board of Directors | 0 companies |
| Albert Edward Bernard Wiegman | Board of Directors | 0 companies |
| Søren Gundtoft Johansen | Board of Directors | 0 companies |
| Brian Djernes | Board of Directors | 0 companies |
| Henrik Schmidt Nielsen | Chairman | 0 companies |
| Preben Bager | Chairman | 0 companies |
| Jens Christian Lorenzen | Chairman | 0 companies |
| Robert Herluf Rasmussen | Chairman | 0 companies |
| Amanda Sook Tonsgaard | Board of Directors | 0 companies |