| Revenue | DKK 97M | +4% |
| EBITDA | DKK 36,4M | +14% |
| Net profit | DKK 27,3M | +35% |
| Total assets | DKK 145,7M | -8% |
| Equity | DKK 92,3M | +42% |
| Employees | 38 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 400.164 | 480.118 | 91.560 | 93.550 | 96.979 |
| Staff expenses | -35.250 | -35.197 | -5.258 | -5.311 | -5.457 |
| EBITDA | 50.200 | 143.487 | 34.817 | 31.954 | 36.394 |
| Depreciation & amort. | -50.740 | -53.941 | -5.595 | -6.061 | -5.335 |
| EBIT | -540 | 89.546 | 29.222 | 25.893 | 31.059 |
| Net financials | -37.223 | -17.143 | -2.864 | -5.771 | -3.729 |
| Profit before tax | -37.763 | 72.403 | 26.358 | 20.122 | 27.330 |
| Tax | -13.183 | 1.027 | 20 | -162 | -7 |
| Net profit | -24.580 | 71.376 | 26.338 | 20.284 | 27.337 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.231.127 | 1.180.412 | 193.021 | 157.679 | 145.696 |
| Equity | 134.657 | 206.033 | 44.636 | 64.920 | 92.257 |
| Long-term debt | 20 | 945 | 142 | 147 | 147 |
| Short-term debt | 1.096.450 | 973.435 | 148.244 | 92.612 | 53.252 |
| Total debt | 1.096.470 | 974.379 | 148.385 | 92.759 | 53.439 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EA Chief Executive Officer | Chief Executive Officer | 2024 |
MG Management | Management | 2024 |
MK Management | Management | 2024 |
| Former (8) | ||
LR Deputy | Deputy | 2018 – 2022 |
PJ Management | Management | 2012 – 2022 |
SP Chief Executive Officer | Chief Executive Officer | 2014 – 2021 |
CR Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
CP Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
SW Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
JM Management | Management | 2022 – 2024 |
JT Deputy | Deputy | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2025 | |
| Board of Directors | 2014 | |
| Board of Directors | 2024 | |
| Chairman | 2014 | |
| Former (7) | ||
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2014 – 2022 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Riber Lykkegaard | Deputy | 0 companies |
| Per Johannesen Madsen | Management | 0 companies |
| Søren Poulsgaard Jensen | Chief Executive Officer | 0 companies |
| Eric Auguste Grégoire | Chief Executive Officer | 0 companies |
| Carsten Rhodes-Nørland | Chief Executive Officer | 0 companies |
| Claus Peter Vitting Nikolajsen | Chief Executive Officer | 0 companies |
| Michael Guldmann Petersen | Management | 0 companies |
| Steen Wæver | Chief Executive Officer | 0 companies |
| Mikael Koch Jensen | Management | 0 companies |
| Jesper Mikkelsen Heilbuth | Management | 0 companies |
| Jess Tønder | Deputy | 0 companies |
| Jakob Dornonville de la Cour | Board of Directors | 0 companies |
| Gert Arrind Kræsing | Board of Directors | 0 companies |
| Henrik Birk Larsen | Board of Directors | 0 companies |
| Rasmus Nielsen | Board of Directors | 0 companies |
| Jan Raymond Saksaa | Board of Directors | 0 companies |
| Tage Reinert | Board of Directors | 0 companies |
| Casper Viskum Ørtoft | Board of Directors | 0 companies |
| Søren Stampe | Board of Directors | 0 companies |
| Stig Dambmann | Board of Directors | 0 companies |
| Frans Blach Rossen | Chairman | 0 companies |
| Bengt Åke Günther Pihl | Chairman | 0 companies |
| Anette Ustrup Svendsen | Board of Directors | 0 companies |