| Revenue | DKK 1,3B | -10% |
| EBITDA | DKK 28,1M | -58% |
| Net profit | DKK -5,3M | -122% |
| Total assets | DKK 706,6M | -12% |
| Equity | DKK 124,4M | -4% |
| Employees | 433 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 532.436 | 556.229 | 717.263 | 1.030.583 | 822.722 | 848.909 | 1.212.646 | 1.231.637 | 1.125.847 | 1.384.459 | 1.423.500 | 1.275.850 |
| Staff expenses | -133.534 | -132.872 | -198.214 | -224.784 | -186.042 | -195.464 | -273.850 | -290.820 | -283.233 | -294.788 | -299.535 | -316.829 |
| EBITDA | 18.969 | 8.382 | 16.837 | 67.940 | 40.662 | 48.173 | 69.462 | 94.469 | 75.310 | 102.873 | 66.911 | 28.085 |
| Depreciation & amort. | -3.598 | -3.655 | -16.809 | -16.942 | -16.777 | -17.056 | -19.687 | -15.373 | -18.307 | -16.469 | -17.853 | -16.919 |
| EBIT | 15.371 | 4.727 | 28 | 50.998 | 23.885 | 31.117 | 49.775 | 79.096 | 57.003 | 86.404 | 49.058 | 11.166 |
| Net financials | -7.011 | -2.288 | -6.675 | -4.335 | -4.989 | -6.428 | -6.073 | -4.538 | -3.531 | -4.689 | -17.707 | -17.674 |
| Profit before tax | 8.360 | 7.829 | 5.108 | 46.663 | 18.896 | 24.689 | 43.702 | 74.558 | 53.472 | 81.715 | 31.351 | -6.508 |
| Tax | -3.269 | -4.483 | 917 | 12.955 | 68.996 | 3.199 | 9.406 | 16.328 | -808 | 17.046 | 7.430 | -1.255 |
| Net profit | 11.629 | 12.312 | 4.191 | 33.708 | -50.248 | 21.490 | 34.296 | 58.230 | 54.280 | 64.669 | 23.921 | -5.253 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 264.897 | 354.106 | 432.684 | 651.849 | 477.769 | 407.847 | 596.628 | 536.522 | 589.007 | 704.535 | 804.709 | 706.551 |
| Equity | 48.774 | 49.458 | 52.123 | 81.640 | 27.348 | 48.838 | 105.733 | 163.962 | 160.012 | 170.401 | 129.653 | 124.400 |
| Long-term debt | 0 | 0 | 19.520 | 15.824 | 0 | 10.695 | 50.993 | 54.892 | 17.653 | 14.757 | 20.392 | 37.199 |
| Short-term debt | 208.619 | 295.693 | 369.033 | 554.385 | 450.421 | 348.314 | 439.902 | 317.668 | 411.342 | 519.377 | 654.664 | 544.952 |
| Total debt | 208.619 | 295.693 | 369.033 | 570.209 | 450.421 | 359.009 | 490.895 | 372.560 | 428.995 | 534.134 | 675.056 | 582.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1957 | — | — | |
NL Management | Management | 1996 | — | — |
OA Management | Management | 1957 | — | — |
KJ Deputy | Deputy | 2015 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PC | Deputy | 1957 | — | — |
AS Deputy | Deputy | 2023 | — | — |
MH Deputy | Deputy | 2023 | — | — |
KL Deputy | Deputy | 2011 | — | — |
JC Deputy | Deputy | 2019 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
HM Deputy | Deputy | 2015 | — | — |
LJ Management | Management | 1999 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JB Deputy | Deputy | 1957 | — | — |
LK Deputy | Deputy | 2015 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
LL Management | Management | 2003 | — | — |
CL Deputy | Deputy | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1957 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1957 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| K.G. Jensen, Revisorinteressantskabet | Audit | 0 companies |
| Niels Lykke Graugaard | Management | 0 companies |
| Ove Asboe Jørgensen | Management | 0 companies |
| Keld Jakobsen | Deputy | 0 companies |
| Lars Peter Lindstrøm | Chief Executive Officer | 0 companies |
| Poul Christian Husted Iversen | Deputy | 0 companies |
| Allan Sørensen | Deputy | 0 companies |
| Morten Have Kudsk | Deputy | 0 companies |
| Karin Lux Brixen | Deputy | 0 companies |
| Jens Christian Bøgsted | Deputy | 0 companies |
| Lars Rutger Norrman | Chief Executive Officer | 0 companies |
| Helle Møller Pedersen | Deputy | 0 companies |
| Ludvig Josefsberg | Management | 0 companies |
| Steen Ruge Thomsen | Chief Executive Officer | 0 companies |
| John Byg | Deputy | 0 companies |
| Lars Kanstrup Jørgensen | Deputy | 0 companies |
| Lars Rutger Norrman | Chief Executive Officer | 0 companies |
| Lars Lennart Lemhag | Management | 0 companies |
| Claus Larsen | Deputy | 0 companies |
| Ole Hemme Hansen | Board of Directors | 0 companies |
| Frederik Wellendorph | Chairman | 0 companies |
| John-Ole Hansen | Board of Directors | 0 companies |
| Nils Harald Georg Åkesson Bjorkman | Board of Directors | 0 companies |
| Tommy René Gregersen | Board of Directors | 0 companies |
| Verner Nørby | Board of Directors | 0 companies |
| Lars Køhler | Board of Directors | 0 companies |
| Sten Andersen | Board of Directors | 0 companies |
| Kasper Nørgaard Madsbøll | Board of Directors | 0 companies |
| Niels Laurits Laursen | Board of Directors | 0 companies |
| Nils Stefan Daniel Mårtensson | Board of Directors | 0 companies |
| Leif Roger Rogersson | Board of Directors | 0 companies |
| Elsebeth Christina Andersen | Board of Directors | 0 companies |
| Sam-Gregor Hubertus S Strömersten | Chairman | 0 companies |
| John Sørensen | Board of Directors | 0 companies |
| Dan Ola Elmqvist | Chairman | 0 companies |
| Niels Glahn Sabroe | Board of Directors | 0 companies |
| Bo Erik Christer Wirsen | Board of Directors | 0 companies |
| Michael Bjørn Andersen | Board of Directors | 0 companies |
| Erik Fournais | Board of Directors | 0 companies |
| Nikolay Savkin | Chairman | 0 companies |
| Rolf Brandhøj Overgaard | Board of Directors | 0 companies |
| Gerhard Kaufmann | Board of Directors | 0 companies |
| Michael Saaby Nielsen | Board of Directors | 0 companies |
| Kresten Mogensen Hjortsballe | Chairman | 0 companies |
| Christoffer Lykke Andersen | Board of Directors | 0 companies |
| John Meyer | Board of Directors | 0 companies |
| Timothy Duncan High | Chairman | 0 companies |
| Henrik Andreasen | Board of Directors | 0 companies |
| Poul Henning Nielsen | Board of Directors | 0 companies |
| Karsten Holk | Board of Directors | 0 companies |
| Uffe Prebensen | Board of Directors | 0 companies |
| Carsten Vigen Hansen | Board of Directors | 0 companies |
| Mikael Taisbak | Board of Directors | 0 companies |
| Simon Paarup | Board of Directors | 0 companies |
| Kenneth Tilsted Christensen | Board of Directors | 0 companies |
| Sten-Olof Engelbert Warholm | Board of Directors | 0 companies |
| Ulf Ulrich Brasen | Board of Directors | 0 companies |
| Monica Pedersen | Chairman | 0 companies |
| Jan Bundgaard | Board of Directors | 0 companies |
| Lars Kruse Andersen | Board of Directors | 0 companies |
| Erik Carl-Theodor Sørensen | Board of Directors | 0 companies |