| Revenue | DKK 392,4M | -79% |
| EBITDA | DKK 85,5M | -82% |
| Net profit | DKK 79,6M | -85% |
| Total assets | DKK 280,9M | -82% |
| Equity | DKK 174,5M | -83% |
| Employees | 1199 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 427.312 | 495.217 | 566.532 | 617.705 | 749.593 | 949.972 | 999.817 | 995.281 | 1.049.179 | 1.439.109 | 1.754.443 | 1.882.022 | 392.405 |
| Staff expenses | -0 | -0 | -241.355 | -275.133 | -314.659 | -350.919 | -402.370 | -516.592 | -584.556 | -587.272 | -641.364 | -843.909 | -1.025.923 | -1.148.622 | -252.035 |
| EBITDA | — | — | 88.087 | 99.972 | 117.463 | 138.928 | 170.064 | 209.247 | 229.465 | 239.885 | 231.445 | 316.834 | 416.450 | 482.056 | 85.479 |
| Depreciation & amort. | -0 | -0 | -12.811 | -11.746 | -11.768 | -15.052 | -12.688 | -13.534 | -13.953 | -20.610 | -9.579 | -8.929 | -8.904 | -16.174 | -5.867 |
| EBIT | — | — | 75.276 | 88.226 | 105.694 | 123.876 | 157.376 | 195.713 | 215.512 | 219.276 | 221.867 | 307.905 | 407.546 | 465.882 | 79.612 |
| Net financials | 0 | 0 | 3.200 | -638 | 6.797 | 6.766 | 9.600 | 9.401 | 19.601 | 3.146 | 38.355 | 49.355 | 42.893 | 59.037 | 2.586 |
| Profit before tax | — | — | 78.476 | 87.587 | 112.491 | 130.642 | 166.976 | 205.114 | 235.113 | 222.422 | 260.222 | 357.260 | 450.439 | 524.919 | 82.198 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.578 |
| Net profit | — | — | 78.476 | 87.587 | 112.491 | 130.642 | 166.976 | 205.114 | 235.113 | 222.422 | 260.222 | 357.260 | 450.439 | 524.919 | 79.620 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 353.966 | 347.145 | 377.189 | 419.884 | 519.745 | 717.369 | 785.887 | 902.358 | 727.862 | 1.112.743 | 1.329.870 | 1.593.607 | 280.917 |
| Equity | — | — | 245.914 | 220.920 | 245.826 | 283.723 | 369.429 | 521.675 | 575.051 | 364.669 | 369.530 | 646.831 | 814.224 | 1.030.359 | 174.492 |
| Long-term debt | 0 | 0 | 3.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.068 | 0 | 0 | 50.722 | 18.422 |
| Short-term debt | 0 | 0 | 104.366 | 126.225 | 131.363 | 132.446 | 145.516 | 188.833 | 205.175 | 531.528 | 350.641 | 458.630 | 507.363 | 504.243 | 86.893 |
| Total debt | 0 | 0 | 108.053 | 126.225 | 131.363 | 132.446 | 145.516 | 188.833 | 205.175 | 531.528 | 351.709 | 458.630 | 507.363 | 554.965 | 105.315 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMPLEMENT KOMPLEMENTAR A/S | Company | 0.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Olaf Ahrengot | Management | 0 companies |
| Gunvor Jøsendal | Board of Directors | 0 companies |
| Chaza Nahra | Board of Directors | 0 companies |
| Rikke Sick Børgesen | Board of Directors | 0 companies |
| Jørgen Kjærgaard Nielsen | Board of Directors | 0 companies |
| Nina Möller | Board of Directors | 0 companies |
| Lars Saur Feldstedt | Board of Directors | 0 companies |
| Tor Nonnegaard-Pedersen | Board of Directors | 0 companies |
| Henriette Divert | Board of Directors | 0 companies |
| Christian Kruse-Madsen | Board of Directors | 0 companies |
| Stig Skov Albertsen | Chairman | 0 companies |
| Jens Vasehus | Chairman | 0 companies |
| Mark Patrick Sprauer | Board of Directors | 0 companies |
| Anders Kjellberg | Board of Directors | 0 companies |
| Rikke Fladberg Nielsen | Board of Directors | 0 companies |
| Thomas Grosbøll-Touborg | Board of Directors | 0 companies |
| Mette Ørnfeldt Augustesen | Board of Directors | 0 companies |
| Henrik Horn Andersen | Board of Directors | 0 companies |
| Bent Kock Nielsen | Board of Directors | 0 companies |
| Palle Thesbjerg Mehlsen | Board of Directors | 0 companies |