| Revenue | DKK 1,4B | +2% |
| EBITDA | DKK 46,1M | +12% |
| Net profit | DKK 3,1M | -25% |
| Total assets | DKK 695,8M | +2% |
| Equity | DKK 81,8M | -21% |
| Employees | 1159 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 459.577 | 1.604.016 | 1.487.181 | 1.392.781 | 1.241.751 | 1.327.494 | 1.365.446 | 1.394.619 |
| Staff expenses | -114.981 | -358.101 | -285.369 | -250.151 | -239.224 | -249.467 | -273.658 | -262.539 |
| EBITDA | -48.580 | 13.013 | -67.200 | 83.279 | 97.090 | 92.499 | 41.167 | 46.087 |
| Depreciation & amort. | -5.986 | -20.598 | -27.674 | -24.833 | -24.546 | -25.260 | -32.334 | -31.278 |
| EBIT | -54.566 | -7.585 | -94.874 | 58.446 | 72.544 | 67.239 | 8.833 | 14.809 |
| Net financials | -2.293 | -9.025 | -15.587 | -18.620 | -5.955 | -3.465 | -6.602 | -9.572 |
| Profit before tax | -56.859 | -16.610 | -110.461 | 39.826 | 66.589 | 63.774 | 2.231 | 5.237 |
| Tax | -12.353 | -3.692 | -23.532 | 8.869 | 15.116 | 14.234 | -1.844 | 2.179 |
| Net profit | -44.506 | -12.918 | -86.929 | 30.957 | 51.473 | 49.540 | 4.075 | 3.058 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 642.445 | 748.971 | 581.858 | 556.230 | 506.162 | 664.764 | 679.330 | 695.831 |
| Equity | 91.994 | 79.076 | -7.852 | 23.104 | 74.577 | 124.117 | 103.692 | 81.750 |
| Long-term debt | 146.000 | 47.400 | 223.816 | 140.000 | 10.000 | 115.096 | 124.379 | 125.022 |
| Short-term debt | 391.474 | 621.995 | 360.649 | 391.931 | 420.465 | 424.481 | 449.603 | 484.209 |
| Total debt | 537.474 | 669.395 | 584.465 | 531.931 | 430.465 | 539.577 | 573.982 | 609.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RK Management | Management | 2021 | — | — |
JB Management | Management | 2018 | — | — |
MC Management | Management | 2018 | — | — |
MØ Management | Management | 2019 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BS Management | Management | 2024 | — | — |
ML Management | Management | 2020 | — | — |
FH Management | Management | 2017 | — | — |
KL Management | Management | 2025 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KK Management | Management | 2020 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Elvar Juel | Chief Executive Officer | 0 companies |
| Rasmus Kjærgaard | Management | 0 companies |
| Jesper Blauenfeldt | Management | 0 companies |
| Mette Christina Hjørne | Management | 0 companies |
| Michael Østerlund Madsen | Management | 0 companies |
| Klaus Asbjørn Dolmer | Chief Executive Officer | 0 companies |
| Benny Storgaard | Management | 0 companies |
| Michael Lange | Management | 0 companies |
| Frank Holbech Simonsen | Management | 0 companies |
| Keld Larsen | Management | 0 companies |
| Mathias Kerp | Chief Executive Officer | 0 companies |
| Kenneth Kragh Madsen | Management | 0 companies |
| Freddy Lauridsen | Chief Executive Officer | 0 companies |
| Jesper Lien | Chief Executive Officer | 0 companies |
| Ekhard Depken | Board of Directors | 0 companies |
| Leif Lupp | Board of Directors | 0 companies |
| Lothar Bernhard Schäfer | Board of Directors | 0 companies |
| Edward Grosvenor Walker | Board of Directors | 0 companies |
| Lene Kjærbo Groth | Board of Directors | 0 companies |
| Søren Peschardt Olesen | Chairman | 0 companies |
| Jan-Christian Becker | Chairman | 0 companies |
| Nils Holger Haase | Chairman | 0 companies |