| Revenue | DKK 22,8M | +17% |
| EBITDA | DKK 4M | +35% |
| Net profit | DKK 2M | +74% |
| Total assets | DKK 36,4M | +1% |
| Equity | DKK 18,2M | +12% |
| Employees | 90 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98.364 | 14.357 | 13.236 | 13.344 | 11.195 | 12.755 | 13.189 | 13.682 | 15.261 | 17.210 | 15.471 | 19.555 | 22.784 |
| Staff expenses | -12.354 | -12.549 | -12.035 | -12.198 | -10.193 | -11.220 | -11.142 | -11.536 | -12.739 | -13.735 | -14.253 | -16.615 | -18.809 |
| EBITDA | 2.194 | 1.808 | 1.200 | 411 | 1.002 | 1.434 | 2.047 | 2.146 | 2.027 | 3.475 | 1.217 | 2.940 | 3.975 |
| Depreciation & amort. | -1.792 | -1.759 | -1.343 | -1.208 | -1.026 | -1.274 | -1.711 | -1.679 | -1.691 | -2.358 | -2.111 | -1.923 | -2.009 |
| EBIT | 402 | 49 | -143 | -797 | -24 | 160 | 336 | 468 | 336 | 1.118 | -894 | 1.017 | 1.966 |
| Net financials | 102 | 241 | 258 | 285 | 284 | 166 | 125 | -32 | 251 | 173 | 321 | 426 | 554 |
| Profit before tax | 504 | 290 | 115 | -512 | 260 | 326 | 461 | 435 | 1.083 | 1.291 | -573 | 1.443 | 2.520 |
| Tax | 138 | 28 | -60 | -333 | 30 | 54 | 82 | 218 | 239 | 273 | -134 | 318 | 563 |
| Net profit | 366 | 262 | 174 | -179 | 230 | 273 | 379 | 218 | 844 | 1.019 | -439 | 1.124 | 1.957 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.994 | 22.794 | 22.767 | 19.810 | 19.931 | 26.412 | 28.136 | 25.482 | 38.706 | 36.090 | 36.121 | 36.093 | 36.370 |
| Equity | 11.911 | 12.231 | 12.452 | 12.290 | 12.546 | 12.852 | 13.260 | 13.509 | 14.382 | 15.429 | 15.043 | 16.192 | 18.180 |
| Long-term debt | 3.012 | 2.691 | 2.330 | 2.001 | 1.670 | 6.282 | 5.370 | 5.639 | 13.586 | 12.039 | 10.512 | 7.896 | 6.369 |
| Short-term debt | 7.763 | 6.713 | 6.885 | 4.749 | 4.915 | 6.425 | 8.570 | 5.181 | 9.346 | 7.134 | 9.213 | 10.428 | 9.913 |
| Total debt | 10.775 | 9.404 | 9.215 | 6.750 | 6.585 | 12.706 | 13.939 | 10.820 | 22.932 | 19.173 | 19.725 | 18.324 | 16.282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 1995 | — | — |
IK Management | Management | 2015 | — | — |
BS Deputy | Deputy | 1995 | — | — |
SE | Deputy | 2007 | — | — |
FV | Deputy | 2009 | — | — |
OS Deputy | Deputy | 1995 | — | — |
KM Management | Management | 2007 | — | — |
JE Management | Management | 2014 | — | — |
LA Deputy | Deputy | 2005 | — | — |
KG Deputy | Deputy | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2016 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jens Nielsen Foged | Management | 0 companies |
| Ingrid Kjær Rosager Sørensen | Management | 0 companies |
| Birthe Saldern Pedersen | Deputy | 0 companies |
| Svend Erik Ahrensberg Jensen | Deputy | 0 companies |
| Flemming Vestergaard Larsen | Deputy | 0 companies |
| Ole Sandfeld | Deputy | 0 companies |
| Kjeld Mohr Nielsen | Management | 0 companies |
| Jens Erik Sørensen | Management | 0 companies |
| Louis Andreas Michaelsen | Deputy | 0 companies |
| Knud Grove Buch | Deputy | 0 companies |
| Inge Mehlby Lind | Board of Directors | 0 companies |
| Helle Back Kristensen | Board of Directors | 0 companies |
| Bent Christen Mortensen | Board of Directors | 0 companies |
| Sonja Astrid Frederiksen | Board of Directors | 0 companies |
| Henning Meldgaard Knudsen | Board of Directors | 0 companies |
| Ole Flemming Jeppesen | Board of Directors | 0 companies |
| Jan Munk Siefert | Board of Directors | 0 companies |
| Jesper Just Vognsen | Board of Directors | 0 companies |
| Frank Valderslef | Board of Directors | 0 companies |
| Jens Peter Bjørnshauge Raun | Board of Directors | 0 companies |
| Marianne Lindholm Jensen | Board of Directors | 0 companies |
| Peter Heiwald | Board of Directors | 0 companies |
| Vagn Sørensen | Board of Directors | 0 companies |
| Mona Hedelund Andersen | Board of Directors | 0 companies |
| Sandra Pedersen | Board of Directors | 0 companies |
| John Jensen Schmidt | Board of Directors | 0 companies |
| Per Skjøde Knudsen | Board of Directors | 0 companies |
| Gunhild Hedvig Krigslund | Chairman | 0 companies |
| Leif Ehmsen | Board of Directors | 0 companies |
| Rikke Witt-Frost | Board of Directors | 0 companies |
| Inger Kirstine Hansen | Board of Directors | 0 companies |
| Claus Leth Nydal | Board of Directors | 0 companies |
| Hanne-Lone Westergaard | Chairman | 0 companies |
| Bodil Brandstrup Buch | Board of Directors | 0 companies |
| Knud Asger Poulsen | Board of Directors | 0 companies |
| Finn Hansen | Chairman | 0 companies |