| Revenue | DKK 58M | +18% |
| EBITDA | DKK 15,5M | +51% |
| Net profit | DKK 9,6M | +54% |
| Total assets | DKK 41,4M | +8% |
| Equity | DKK 13,5M | +3% |
| Employees | 72 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.200 | 23.953 | 18.997 | 21.076 | 20.391 | 24.041 | 27.162 | 29.468 | 36.417 | 16.513 | 36.208 | 49.198 | 57.972 |
| Staff expenses | -11.496 | -14.889 | -15.015 | -17.588 | -17.921 | -19.201 | -22.841 | -24.212 | -26.203 | -13.360 | -32.250 | -38.882 | -42.437 |
| EBITDA | 4.067 | 3.681 | 3.982 | 3.488 | 2.470 | 4.840 | 4.321 | 5.256 | 4.347 | 3.154 | 3.958 | 10.316 | 15.535 |
| Depreciation & amort. | -1.573 | -1.780 | -2.017 | -1.699 | -1.477 | -1.473 | -1.452 | -1.480 | -1.478 | -758 | -1.731 | -2.234 | -3.771 |
| EBIT | 2.494 | 1.901 | 1.965 | 1.789 | 993 | 3.367 | 2.869 | 3.775 | 2.869 | 2.396 | 2.226 | 8.082 | 11.764 |
| Net financials | 4 | 144 | -41 | -633 | -156 | -137 | 219 | 567 | 101 | -91 | -486 | -13 | 603 |
| Profit before tax | 2.498 | 2.045 | 1.924 | 1.157 | 837 | 3.230 | 3.088 | 4.343 | 8.825 | 2.305 | 1.740 | 8.069 | 12.367 |
| Tax | 581 | 401 | 342 | 256 | 242 | 727 | 658 | 690 | 1.739 | 396 | 475 | 1.846 | 2.787 |
| Net profit | 1.917 | 1.644 | 1.582 | 900 | 596 | 2.503 | 2.430 | 3.653 | 7.085 | 1.909 | 1.265 | 6.223 | 9.580 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.731 | 15.128 | 15.773 | 15.197 | 13.316 | 18.631 | 19.463 | 25.720 | 28.036 | 14.523 | 17.373 | 38.328 | 41.368 |
| Equity | 4.600 | 5.244 | 5.826 | 5.227 | 3.622 | 5.525 | 5.455 | 6.708 | 10.193 | 5.602 | 6.867 | 13.089 | 13.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.028 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.510 | 7.677 | 8.054 | 8.109 | 8.032 | 10.834 | 12.155 | 14.529 | 15.769 | 7.246 | 9.115 | 24.170 | 25.984 |
| Total debt | 7.510 | 7.677 | 8.054 | 8.109 | 8.032 | 10.834 | 12.155 | 16.557 | 15.769 | 7.246 | 9.115 | 24.170 | 25.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
LR Management | Management | 2017 | — | — |
MP Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
LOGIMATIC HOLDING A/S | Company | 66.7% | 66.7% | 2010 |
| Individual | 5.0% | 5.0% | 2011 | |
MIPA HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Lars Riisberg | Management | 0 companies |
| Michael Paarup | Management | 0 companies |
| Fiorenzo Spadoni | Board of Directors | 0 companies |
| Troels Severinsen | Chairman | 0 companies |
| Giovanni Puppo | Chairman | 0 companies |
| Grimur Thor Lund | Board of Directors | 0 companies |
| Biagio Pugliese | Chairman | 0 companies |
| Raimondo De Laurentiis | Board of Directors | 0 companies |
| Lars Rasch Børglum | Board of Directors | 0 companies |
| Allan Jensen Vestergaard | Chairman | 0 companies |
| Peter Bager | Chairman | 0 companies |