| Revenue | DKK 46M | +2% |
| EBITDA | DKK 19,8M | -17% |
| Net profit | DKK 11,2M | -28% |
| Total assets | DKK 44,9M | +5% |
| Equity | DKK 22,4M | -15% |
| Employees | 76 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.656 | 3.653 | 6.964 | 8.981 | 9.793 | 12.288 | 16.541 | 24.258 | 24.267 | 27.904 | 49.240 | 40.353 | 45.038 | 45.982 |
| Staff expenses | -1.354 | -3.048 | -5.848 | -6.114 | -7.207 | -8.873 | -12.914 | -16.689 | -17.991 | -20.805 | -23.061 | -22.550 | -21.286 | -23.121 |
| EBITDA | 302 | 605 | 1.115 | 2.868 | 2.586 | 3.415 | 3.627 | 7.568 | 6.276 | 7.100 | 26.178 | 17.803 | 23.752 | 19.823 |
| Depreciation & amort. | -148 | -256 | -555 | -622 | -483 | -608 | -940 | -1.110 | -1.782 | -2.139 | -2.485 | -3.833 | -4.097 | -5.224 |
| EBIT | 154 | 349 | 560 | 2.246 | 2.103 | 2.807 | 2.687 | 6.458 | 4.495 | 4.961 | 23.693 | 13.970 | 19.655 | 14.598 |
| Net financials | -1 | -617 | -42 | -66 | -2 | 86 | 117 | 96 | 128 | 104 | 193 | 68 | 296 | -232 |
| Profit before tax | 153 | -268 | 518 | 2.180 | 2.100 | 2.893 | 2.803 | 6.554 | 4.622 | 5.065 | 23.887 | 14.038 | 19.951 | 14.366 |
| Tax | 48 | 98 | 123 | 533 | 490 | 657 | 637 | 1.404 | 1.063 | 1.101 | 5.265 | 3.109 | 4.408 | 3.180 |
| Net profit | 106 | -366 | 395 | 1.648 | 1.611 | 2.236 | 2.167 | 5.150 | 3.560 | 3.964 | 18.622 | 10.929 | 15.543 | 11.187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.204 | 4.879 | 6.531 | 8.298 | 10.957 | 14.765 | 17.781 | 22.902 | 25.454 | 25.656 | 44.886 | 36.614 | 42.924 | 44.949 |
| Equity | 689 | 273 | 668 | 2.315 | 3.526 | 5.162 | 6.529 | 10.879 | 11.438 | 11.902 | 26.725 | 19.154 | 26.197 | 22.384 |
| Long-term debt | 0 | 2.900 | 1.700 | 0 | 0 | 0 | 0 | 161 | 1.602 | 0 | 5.171 | 0 | 0 | 2.376 |
| Short-term debt | 515 | 1.706 | 4.164 | 5.982 | 7.431 | 9.603 | 11.252 | 11.863 | 12.414 | 13.753 | 12.990 | 17.460 | 16.607 | 20.097 |
| Total debt | 515 | 4.606 | 5.864 | 5.982 | 7.431 | 9.603 | 11.252 | 12.023 | 14.015 | 13.753 | 18.161 | 17.460 | 16.607 | 22.473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2013 | — | — |
MH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nova BidCo ApS | Company | 100.0% | 100.0% | 2025 |
Kjøller Juul Invest ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Hovaldt Larsen | Management | 0 companies |
| Morten Hovaldt | Management | 0 companies |
| Claus Toftegaard | Board of Directors | 0 companies |
| Anders Bech Jensen | Board of Directors | 0 companies |
| Jørgen Bastholm | Board of Directors | 0 companies |
| Søren Kousholt Højer | Board of Directors | 0 companies |
| Asger Juul Simonsen | Board of Directors | 0 companies |
| Jose Francisco Vidal de Sousa | Board of Directors | 0 companies |
| Maria Katarina Lydia Orlowski | Board of Directors | 0 companies |
| Kasper Kjøller Juul Jensen | Board of Directors | 0 companies |
| Morten Fosgrau | Chairman | 0 companies |
| Leif Vestergaard | Chairman | 0 companies |
| Bo Dalmar Magnussen | Board of Directors | 0 companies |
| Lone Bentzen | Board of Directors | 0 companies |
| Bjarne Brodersen | Board of Directors | 0 companies |
| Lawrence Dean | Board of Directors | 0 companies |
| Henrik Lindersson Søndergaard | Chairman | 0 companies |