| Revenue | DKK 54,6M | +16% |
| EBITDA | DKK 20,8M | +6% |
| Net profit | DKK 13,9M | +1% |
| Total assets | DKK 82,5M | -11% |
| Equity | DKK 44,2M | +29% |
| Employees | 68 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.177 | 24.888 | 18.324 | 16.124 | 32.118 | 37.907 | 17.853 | 20.585 | 20.746 | 27.079 | 30.416 | 35.076 | 46.990 | 54.565 |
| Staff expenses | -9.830 | -11.037 | -11.483 | -13.967 | -15.837 | -18.203 | -17.343 | -18.210 | -16.101 | -16.517 | -17.905 | -21.525 | -27.377 | -33.728 |
| EBITDA | 5.347 | 13.717 | 6.838 | 2.135 | 16.282 | 19.704 | 510 | 2.376 | 4.646 | 10.561 | 12.511 | 13.551 | 19.613 | 20.836 |
| Depreciation & amort. | -781 | -1.183 | -1.243 | -1.349 | -1.519 | -1.785 | -1.731 | -1.300 | -1.220 | -1.034 | -874 | -830 | -1.023 | -2.084 |
| EBIT | 4.566 | 12.534 | 5.595 | 786 | 14.763 | 17.919 | -1.221 | 1.076 | 3.426 | 9.528 | 11.637 | 12.721 | 18.590 | 18.753 |
| Net financials | -456 | -425 | -523 | -268 | -27 | -94 | -113 | -49 | 91 | -202 | 37 | -228 | -889 | -1.012 |
| Profit before tax | 4.111 | 12.109 | 5.072 | 518 | 14.736 | 17.825 | -1.334 | 1.027 | 3.517 | 9.326 | 11.674 | 12.493 | 17.701 | 17.741 |
| Tax | 903 | 2.979 | 1.215 | 92 | 3.232 | 3.915 | -311 | 230 | 774 | 2.016 | 2.499 | 2.676 | 3.896 | 3.848 |
| Net profit | 3.207 | 9.130 | 3.857 | 426 | 11.504 | 13.910 | -1.023 | 797 | 2.742 | 7.310 | 9.175 | 9.817 | 13.805 | 13.892 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.439 | 23.995 | 25.345 | 19.914 | 32.843 | 40.034 | 32.014 | 35.676 | 30.351 | 25.930 | 48.808 | 43.246 | 92.519 | 82.546 |
| Equity | 6.775 | 13.905 | 11.763 | 8.688 | 19.792 | 27.702 | 18.679 | 19.476 | 22.218 | 11.528 | 17.703 | 24.520 | 34.325 | 44.217 |
| Long-term debt | 1.881 | 3.242 | 2.672 | 1.031 | 710 | 0 | 0 | 545 | 4.549 | 4.303 | 4.068 | 3.940 | 16.423 | 8.296 |
| Short-term debt | 12.430 | 8.153 | 11.917 | 9.895 | 12.104 | 12.157 | 13.335 | 15.610 | 5.858 | 12.251 | 29.071 | 16.756 | 48.618 | 30.033 |
| Total debt | 14.311 | 9.774 | 13.253 | 10.927 | 12.814 | 12.157 | 13.335 | 16.155 | 8.132 | 14.402 | 31.105 | 18.726 | 58.195 | 38.329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 1975 | — | — |
NP Management | Management | 2007 | — | — |
UH Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NP Rosenkrands Holding ApS | Company | 66.7% | 66.7% | 2025 |
FS Rosenkrands Holding ApS | Company | 20.0% | 20.0% | 2025 |
Svaneberg Rosenkrands Holding ApS | Company | 100.0% | 100.0% | 2021 |
Capion Holding ApS | Company | 66.7% | 66.7% | 2016 |
CAPION HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
BCK Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hoff-Clausen | Management | 0 companies |
| Niels Peter Rosenkrands | Management | 0 companies |
| Ulla Hoff-Clausen | Management | 0 companies |
| Frederik Svaneberg Rosenkrands | Board of Directors | 0 companies |
| Jesper Seidelin Nordby | Board of Directors | 0 companies |
| Christian Knudsen | Chairman | 0 companies |
| Rikke Molter | Board of Directors | 0 companies |
| Malene Svaneberg Rosenkrands | Chairman | 0 companies |
| Mette Knudsen | Board of Directors | 0 companies |
| Henrik Byrgiel | Chairman | 0 companies |
| Jørgen Hoff-Clausen | Board of Directors | 0 companies |