| Revenue | DKK 31,5M | +12% |
| EBITDA | DKK 14,7M | +30% |
| Net profit | DKK 7,3M | +79% |
| Total assets | DKK 55,4M | +35% |
| Equity | DKK 24,5M | +42% |
| Employees | 32 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 29.288 | 27.759 | 29.309 | 28.203 | 31.498 |
| Staff expenses | -16.658 | -16.926 | -16.913 | -16.853 | -16.748 |
| EBITDA | 12.629 | 10.833 | 12.396 | 11.350 | 14.749 |
| Depreciation & amort. | -7.536 | -7.134 | -6.343 | -5.113 | -5.170 |
| EBIT | 5.093 | 3.699 | 6.052 | 6.237 | 9.580 |
| Net financials | -1.467 | -504 | -451 | -1.030 | -261 |
| Profit before tax | 3.626 | 3.195 | 5.602 | 5.207 | 9.318 |
| Tax | 800 | 705 | 1.218 | 1.150 | 2.054 |
| Net profit | 2.826 | 2.490 | 4.384 | 4.058 | 7.264 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 53.286 | 52.808 | 55.451 | 41.174 | 55.426 |
| Equity | 21.262 | 23.752 | 28.135 | 17.193 | 24.457 |
| Long-term debt | 11.246 | 8.028 | 5.719 | 3.625 | 7.848 |
| Short-term debt | 14.700 | 14.586 | 14.490 | 14.001 | 15.881 |
| Total debt | 25.946 | 22.614 | 20.209 | 17.626 | 23.729 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MG Management | Management | 2021 – 2021 |
| Audit | 1972 – 1998 | |
SW Management | Management | 1972 – 2005 |
HA Management | Management | 1972 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (11) | ||
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2008 – 2010 | |
| Chairman | 2021 – 2021 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2011 – 2019 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 1972 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1996 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Georg Nielsen | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Simon Wendelbo Moos | Management | 0 companies |
| Hanne Aamand | Management | 0 companies |
| Simon Hovgaard Clausen | Board of Directors | 0 companies |
| Flemming Richter | Board of Directors | 0 companies |
| Vagn Orry Knudsen | Chairman | 0 companies |
| Finn Rask Pedersen | Board of Directors | 0 companies |
| Johan Peter Nielsen | Board of Directors | 0 companies |
| Jeanett Halling Vikkelsøe | Board of Directors | 0 companies |
| Kaj Tarphage Andersen | Board of Directors | 0 companies |
| Lars Plehn | Board of Directors | 0 companies |
| Henrik Grau | Board of Directors | 0 companies |
| Børge Kristensen Asferg | Board of Directors | 0 companies |
| Anna Christine Petersen | Board of Directors | 0 companies |