| Revenue | DKK 28,5M | -7% |
| EBITDA | DKK -11K | +93% |
| Net profit | DKK -1,1M | -11% |
| Total assets | DKK 15,3M | -8% |
| Equity | DKK 3,8M | -22% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35.128 | 35.656 | 37.324 | 36.861 | 37.354 | 40.106 | 37.629 | 36.368 | 39.409 | 40.452 | 34.382 | 30.771 | 28.498 |
| Staff expenses | -5.326 | -5.181 | -5.196 | -5.648 | -6.120 | -5.933 | -6.038 | -5.884 | -6.431 | -6.164 | -5.916 | -5.260 | -4.619 |
| EBITDA | 823 | 868 | 1.005 | 833 | -460 | 1.545 | 1.140 | 1.078 | 1.336 | 1.288 | -1.013 | -162 | -11 |
| Depreciation & amort. | -510 | -510 | -517 | -642 | -814 | -694 | -682 | -661 | -650 | -753 | -842 | -818 | -808 |
| EBIT | 313 | 358 | 487 | 191 | -1.274 | 852 | 457 | 417 | 686 | 535 | -1.856 | -980 | -819 |
| Net financials | -54 | -88 | -73 | -65 | -197 | -395 | -140 | -141 | -159 | -165 | -206 | -247 | -311 |
| Profit before tax | 259 | 271 | 415 | 125 | -1.451 | 457 | 317 | 275 | 527 | 370 | -2.061 | -1.227 | -1.131 |
| Tax | 54 | -4 | 100 | -6 | -318 | 101 | 70 | 62 | 118 | -17 | -465 | -270 | -65 |
| Net profit | 205 | 274 | 315 | 131 | -1.132 | 356 | 247 | 214 | 409 | 387 | -1.596 | -957 | -1.065 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.313 | 11.546 | 12.291 | 16.840 | 16.309 | 16.111 | 15.438 | 14.598 | 15.050 | 18.212 | 18.113 | 16.652 | 15.326 |
| Equity | 4.773 | 5.061 | 5.388 | 5.528 | 4.406 | 6.222 | 6.410 | 6.614 | 7.016 | 7.396 | 5.815 | 4.855 | 3.791 |
| Long-term debt | 1.832 | 1.519 | 1.315 | 5.266 | 4.483 | 4.484 | 3.233 | 2.539 | 5.316 | 5.003 | 6.687 | 6.890 | 5.949 |
| Short-term debt | 4.079 | 4.205 | 4.797 | 5.260 | 6.952 | 4.838 | 5.156 | 4.745 | 1.900 | 5.012 | 5.276 | 4.841 | 5.586 |
| Total debt | 5.911 | 5.725 | 6.112 | 10.526 | 11.435 | 9.322 | 8.389 | 7.284 | 7.216 | 10.015 | 11.963 | 11.731 | 11.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Unofficial title | Unofficial title | 2026 | — | — |
PT Unofficial title | Unofficial title | 1995 | — | — |
TJ Unofficial title | Unofficial title | 1995 | — | — |
TL Unofficial title | Unofficial title | 2025 | — | — |
CC Unofficial title | Unofficial title | 2025 | — | — |
EH Deputy | Deputy | 1995 | — | — |
ML Unofficial title | Unofficial title | 2026 | — | — |
MJ Unofficial title | Unofficial title | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Tommy Mortensen | Unofficial title | 0 companies |
| Peder Timm Bak | Unofficial title | 0 companies |
| Torben Jensen | Unofficial title | 0 companies |
| Troels Laursen | Unofficial title | 0 companies |
| Casper Carsten Peter Pedersen | Unofficial title | 0 companies |
| Else Holm | Deputy | 0 companies |
| Mathias Lønstrup Kristensen | Unofficial title | 0 companies |
| Martin Jul Hesselberg Pedersen | Unofficial title | 0 companies |
| Jenni Kathrine Sloth | Board of Directors | 0 companies |
| Kaj Ladefoged Andersen | Board of Directors | 0 companies |
| Mette Baltzer Thomsen | Chairman | 0 companies |
| Kirsten Bjerregaard | Board of Directors | 0 companies |
| Anna Mette Mortensen | Board of Directors | 0 companies |
| Jeppe Wenneberg Nygaard | Board of Directors | 0 companies |
| Ruddie Schurmann Laursen | Board of Directors | 0 companies |
| Anders Böttger Sølvsten | Board of Directors | 0 companies |
| Jesper Frørup | Board of Directors | 0 companies |
| Anton Pedersen Gade | Board of Directors | 0 companies |
| Tommy Græsborg Nielsen | Board of Directors | 0 companies |
| Anette Færch | Board of Directors | 0 companies |
| Gert Holm | Board of Directors | 0 companies |
| Jesper Harald Petersen | Board of Directors | 0 companies |
| Finn Kjærsgaard | Board of Directors | 0 companies |
| Jonny Winfeldt Nielsen | Board of Directors | 0 companies |
| Ole Vestergaard Sørensen | Chairman | 0 companies |
| Jan Clausen | Board of Directors | 0 companies |
| Dorthe Knudsen | Board of Directors | 0 companies |
| Kjeld Møgelsvang | Board of Directors | 0 companies |