| Revenue | DKK 23,5M | +1% |
| EBITDA | DKK 8,1M | +6% |
| Net profit | DKK 5M | -7% |
| Total assets | DKK 143,8M | +2% |
| Equity | DKK 73,4M | +7% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.287 | -3.330 | 2.281 | 18.562 | 18.307 | 20.611 | 22.080 | 23.817 | 25.677 | 28.731 | 31.522 | 25.108 | 23.323 | 23.466 |
| Staff expenses | -12.297 | -12.714 | -14.460 | -13.805 | -14.313 | -15.643 | -16.059 | -17.005 | -18.878 | -19.990 | -21.633 | -18.631 | -15.687 | -15.406 |
| EBITDA | -15.584 | -16.044 | -12.180 | 4.756 | 3.995 | 4.968 | 6.021 | 6.812 | 6.799 | 8.741 | 9.889 | 6.477 | 7.636 | 8.060 |
| Depreciation & amort. | -337 | -157 | -119 | -131 | -150 | -130 | -107 | -182 | -324 | -223 | -135 | -188 | -153 | -122 |
| EBIT | -15.921 | -16.201 | -12.299 | 4.625 | 3.844 | 4.837 | 5.914 | 6.630 | 6.475 | 8.518 | 9.754 | 6.289 | 7.483 | 7.938 |
| Net financials | -810 | -1.030 | -1.393 | -1.614 | -629 | -830 | -1.124 | -1.248 | -717 | -968 | -1.218 | -512 | -615 | -1.514 |
| Profit before tax | -16.731 | -17.231 | -13.692 | 3.011 | 3.215 | 4.008 | 4.790 | 5.382 | 5.757 | 7.550 | 8.536 | 5.777 | 6.868 | 6.423 |
| Tax | -0 | -0 | -0 | 511 | 696 | 912 | 1.071 | 1.165 | 1.313 | 1.707 | 1.862 | 1.312 | 1.536 | 1.450 |
| Net profit | -16.731 | -17.231 | -13.692 | 2.500 | 2.519 | 3.095 | 3.719 | 4.217 | 4.444 | 5.844 | 6.674 | 4.465 | 5.333 | 4.973 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.578 | 47.660 | 58.394 | 64.323 | 80.902 | 98.581 | 105.600 | 109.545 | 104.948 | 127.120 | 132.044 | 112.251 | 140.735 | 143.782 |
| Equity | -17.945 | -35.177 | -48.869 | 28.132 | 30.651 | 33.746 | 37.465 | 41.683 | 46.127 | 51.971 | 58.644 | 63.109 | 68.442 | 73.415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 | 1.598 | 1.596 | 0 | 0 | 0 | 0 |
| Short-term debt | 61.673 | 78.836 | 105.262 | 36.192 | 50.245 | 64.788 | 67.983 | 67.324 | 57.183 | 73.502 | 73.376 | 49.031 | 72.160 | 70.311 |
| Total debt | 61.673 | 78.836 | 105.262 | 36.192 | 50.245 | 64.788 | 67.983 | 67.827 | 58.781 | 75.098 | 73.376 | 49.031 | 72.160 | 70.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
FR Management | Management | 2004 | — | — |
HJ Management | Management | 2006 | — | — |
CR Management | Management | 2009 | — | — |
FW Management | Management | 1966 | — | — |
NJ Management | Management | 2007 | — | — |
JG Deputy | Deputy | 1966 | — | — |
JT Management | Management | 2007 | — | — |
FL Management | Management | 2016 | — | — |
GK Management | Management | 1966 | — | — |
VJ Management | Management | 1966 | — | — |
FF Management | Management | 2007 | — | — |
KM Deputy | Deputy | 2000 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JB | Deputy | 1966 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1966 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1966 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1966 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1966 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1966 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Theodor Brinkhege | Chief Executive Officer | 0 companies |
| Fritz Rolf Ditscher | Management | 0 companies |
| Heiko Joachim Karschti | Management | 0 companies |
| Casper Rasmussen | Management | 0 companies |
| Flemming Weisz | Management | 0 companies |
| Niels Jørgen Pallesen | Management | 0 companies |
| Jørgen Gram Frederiksen | Deputy | 0 companies |
| Jürgen Telke | Management | 0 companies |
| Fredrik Lennart Ingvar Johansson | Management | 0 companies |
| Gert Karsten Pedersen | Management | 0 companies |
| Verner Jensen | Management | 0 companies |
| Frank Fuchs | Management | 0 companies |
| Kai Mortensen | Deputy | 0 companies |
| Preben Baltzer Hansen | Chief Executive Officer | 0 companies |
| Jørgen Bojstrup Kristensen | Deputy | 0 companies |
| Bent Erik Pihl-Andersen | Board of Directors | 0 companies |
| Lars Boje Frederiksen | Board of Directors | 0 companies |
| Erling Jensen | Board of Directors | 0 companies |
| Frode Jakobsen | Board of Directors | 0 companies |
| Hans-Jürgen Elmar Wiecha | Board of Directors | 0 companies |
| Oliver Esper | Board of Directors | 0 companies |
| Christophe Clemente | Chairman | 0 companies |
| Radmila Petrovic | Board of Directors | 0 companies |
| Johann Christoph Stachow | Board of Directors | 0 companies |
| Joachim Fabritius | Chairman | 0 companies |
| Jens Carlo Jensen | Board of Directors | 0 companies |
| Boudewijn Stephanus van der Brink | Chairman | 0 companies |
| Bøje Smedegaard | Board of Directors | 0 companies |
| Jan Buck-Emden | Chairman | 0 companies |
| Benny Knudsen | Board of Directors | 0 companies |
| Poul Birger Hedegaard | Chairman | 0 companies |
| Thomas Edgar Krausch | Board of Directors | 0 companies |
| Tage Engelbrecht Svendsen | Board of Directors | 0 companies |
| Jaroslaw Bures | Board of Directors | 0 companies |
| Eckhard Wilhelm Diethard Röpcke | Chairman | 0 companies |
| Niels de Wolff | Chairman | 0 companies |
| Markus Schaub | Board of Directors | 0 companies |
| Olai Klarup | Board of Directors | 0 companies |
| Dr. Jens Kimmig | Board of Directors | 0 companies |
| Manfred Eggemann | Board of Directors | 0 companies |
| Poul Ejnar Vind | Board of Directors | 0 companies |