| Revenue | DKK 85,2M | +0% |
| EBITDA | DKK 887K | -37% |
| Net profit | DKK -527K | -577% |
| Total assets | DKK 44,2M | -7% |
| Equity | DKK 16M | -3% |
| Employees | 39 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48.567 | 53.267 | 64.304 | 65.098 | 63.905 | 65.181 | 66.428 | 65.539 | 72.660 | 86.834 | 88.826 | 84.905 | 85.194 |
| Staff expenses | -4.977 | -5.608 | -7.171 | -7.804 | -7.908 | -8.202 | -9.067 | -8.768 | -9.382 | -10.117 | -9.685 | -8.779 | -9.178 |
| EBITDA | 1.231 | 1.177 | 2.899 | 3.938 | 2.666 | 3.056 | 2.454 | 2.612 | 2.399 | 3.649 | 258 | 1.404 | 887 |
| Depreciation & amort. | -388 | -537 | -594 | -544 | -780 | -837 | -650 | -606 | -1.486 | -1.733 | -1.696 | -1.656 | -1.574 |
| EBIT | 843 | 640 | 2.305 | 3.394 | 1.886 | 2.220 | 1.805 | 2.006 | 912 | 1.917 | -1.438 | -252 | -687 |
| Net financials | 114 | -29 | 38 | -105 | -250 | -69 | -78 | -200 | -339 | -238 | -29 | 152 | 21 |
| Profit before tax | 957 | 611 | 2.343 | 3.289 | 1.685 | 2.151 | 1.726 | 1.807 | 574 | 1.679 | -1.466 | -100 | -667 |
| Tax | 239 | 25 | 570 | 671 | 358 | 458 | 365 | 498 | 128 | 369 | -331 | -22 | -139 |
| Net profit | 719 | 587 | 1.773 | 2.618 | 1.327 | 1.692 | 1.361 | 1.309 | 446 | 1.310 | -1.135 | -78 | -527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.324 | 13.683 | 14.973 | 22.345 | 23.720 | 24.793 | 34.884 | 42.081 | 48.395 | 51.048 | 47.748 | 47.314 | 44.218 |
| Equity | 5.019 | 5.632 | 7.444 | 10.092 | 11.452 | 13.177 | 14.566 | 15.896 | 16.367 | 17.693 | 16.594 | 16.532 | 16.016 |
| Long-term debt | 5.973 | 5.299 | 4.583 | 9.012 | 8.334 | 7.649 | 12.175 | 11.978 | 22.765 | 20.319 | 19.751 | 17.187 | 14.801 |
| Short-term debt | 1.671 | 1.945 | 2.071 | 2.277 | 2.835 | 2.842 | 6.986 | 12.821 | 7.749 | 11.186 | 9.883 | 12.098 | 12.044 |
| Total debt | 7.644 | 7.244 | 6.654 | 11.289 | 11.169 | 10.492 | 19.161 | 24.799 | 30.514 | 31.504 | 29.635 | 29.285 | 26.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Deputy | Deputy | 2024 | — | — |
KE Deputy | Deputy | 2001 | — | — |
VK Deputy | Deputy | 2002 | — | — |
ET Deputy | Deputy | 2000 | — | — |
LH Unofficial title | Unofficial title | 1995 | — | — |
RS Unofficial title | Unofficial title | 2000 | — | — |
AK Deputy | Deputy | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2000 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Maja Moeslund Skau | Deputy | 0 companies |
| Karen Elisabeth Pedersen | Deputy | 0 companies |
| Viola Kjeldsmark Thomsen | Deputy | 0 companies |
| Erling Thaysen Pohl | Deputy | 0 companies |
| Leo Holm Nielsen | Unofficial title | 0 companies |
| René Sørensen | Unofficial title | 0 companies |
| Annalise Kornum | Deputy | 0 companies |
| Allan Sølvsten | Board of Directors | 0 companies |
| Inge Lundgaard Jensen | Board of Directors | 0 companies |
| Magda Marie Thonesen | Board of Directors | 0 companies |
| Finn Poulsen | Chairman | 0 companies |
| Mette Andersen | Board of Directors | 0 companies |
| Knud Hvilsom | Board of Directors | 0 companies |
| Jeanette Old Jensen | Board of Directors | 0 companies |
| Lis Smedegaard | Board of Directors | 0 companies |
| Per Hjorth Rasmussen | Board of Directors | 0 companies |
| Birgit Vestergaard Busch | Board of Directors | 0 companies |
| Jannie Schreiner Nielsen | Board of Directors | 0 companies |
| Orla Mortensen | Board of Directors | 0 companies |
| Martin Thaarup Pedersen | Board of Directors | 0 companies |
| Martha Hedegaard Nielsen | Board of Directors | 0 companies |
| Tove Kristine Overgaard | Board of Directors | 0 companies |
| Anne-Marie Løvendahl Gustafsson | Board of Directors | 0 companies |
| Kasper Lund Resen | Board of Directors | 0 companies |
| Jørgen Dieckmann | Chairman | 0 companies |
| Knud Olav Kjeldgaard Nielsen | Chairman | 0 companies |
| Lone Agger Flyvholm | Deputy Chairman | 0 companies |
| Birgitte Hausmann Johansen | Board of Directors | 0 companies |
| Erik Rosenkvist | Board of Directors | 0 companies |