| Revenue | DKK 101,9M | +5% |
| EBITDA | DKK 4M | +100% |
| Net profit | DKK -8,1M | +60% |
| Total assets | DKK 46,1M | -17% |
| Equity | DKK 2,6M | -75% |
| Employees | 73 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71.274 | 79.239 | 82.091 | 75.662 | 79.003 | 74.724 | 78.441 | 88.535 | 100.430 | 93.742 | 96.972 | 101.932 |
| Staff expenses | -10.483 | -10.277 | -11.902 | -12.672 | -14.046 | -13.038 | -12.586 | -12.643 | -14.950 | -15.798 | -16.477 | -15.557 |
| EBITDA | 5.329 | 4.973 | 3.991 | 794 | 2.044 | 3.073 | 3.449 | 3.529 | 5.186 | -1.179 | 2.025 | 4.043 |
| Depreciation & amort. | -2.033 | -1.858 | -1.451 | -1.533 | -1.549 | -1.520 | -1.872 | -1.976 | -1.977 | -1.975 | -2.017 | -1.672 |
| EBIT | 3.296 | 3.116 | 2.539 | -739 | 495 | 1.553 | 1.577 | 1.553 | 3.209 | -3.154 | 9 | 2.371 |
| Net financials | -2.061 | -1.928 | -1.900 | -892 | 3.220 | -1.879 | -2.480 | -2.911 | -1.284 | -1.292 | -20.251 | -10.178 |
| Profit before tax | 1.235 | 1.188 | 663 | -1.624 | 3.715 | -326 | -902 | 1.374 | 1.925 | -4.446 | -20.242 | -7.807 |
| Tax | 267 | 193 | 194 | -334 | -97 | 205 | 117 | 746 | 491 | -801 | -243 | 271 |
| Net profit | 968 | 995 | 470 | -1.289 | 3.812 | -531 | -1.019 | 627 | 1.434 | -3.646 | -20.000 | -8.079 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.262 | 75.099 | 101.669 | 63.615 | 66.994 | 67.498 | 70.658 | 69.298 | 72.464 | 72.779 | 55.560 | 46.085 |
| Equity | 25.265 | 25.482 | 26.312 | 26.567 | 30.825 | 30.677 | 30.063 | 31.110 | 34.296 | 30.692 | 10.714 | 2.632 |
| Long-term debt | 30.857 | 29.562 | 17.022 | 22.988 | 21.969 | 20.274 | 22.499 | 19.873 | 17.759 | 22.213 | 21.188 | 20.084 |
| Short-term debt | 17.833 | 17.812 | 55.805 | 11.721 | 11.840 | 13.393 | 14.718 | 14.667 | 16.621 | 16.887 | 20.913 | 20.352 |
| Total debt | 48.689 | 47.374 | 72.827 | 34.709 | 33.809 | 33.667 | 37.217 | 34.540 | 34.380 | 39.100 | 42.102 | 40.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Deputy | Deputy | 1995 | — | — |
KQ Management | Management | 2001 | — | — |
MW Deputy | Deputy | 1995 | — | — |
JJ | Deputy | 1999 | — | — |
SJ Unofficial title | Unofficial title | 1995 | — | — |
KL Deputy | Deputy | 2021 | — | — |
LH Deputy | Deputy | 2005 | — | — |
SF Deputy | Deputy | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jens Vagn Sigersen | Deputy | 0 companies |
| Kim Qvistorff Kanstrup | Management | 0 companies |
| Morten Westby | Deputy | 0 companies |
| Jørgen Jonatan Jalte Greve | Deputy | 0 companies |
| Sigurd Jørgensen | Unofficial title | 0 companies |
| Kathrine Lundsgaard | Deputy | 0 companies |
| Lars Harry Olsen | Deputy | 0 companies |
| Søren Find Madsen | Deputy | 0 companies |
| Anja Rygaard Nielsen | Board of Directors | 0 companies |
| Hanne Nielsen | Board of Directors | 0 companies |
| Vinnie Annette Vase Pedersen | Board of Directors | 0 companies |
| Nanna Maj Maach Rasmussen | Board of Directors | 0 companies |
| Preben Mortensen | Board of Directors | 0 companies |
| Liselotte Eghøj Nielsen | Board of Directors | 0 companies |
| John Fruerled | Board of Directors | 0 companies |
| Henrik Stadager | Board of Directors | 0 companies |
| Jytte Hansen | Board of Directors | 0 companies |
| Trine Borre | Board of Directors | 0 companies |
| Torben Jensen | Board of Directors | 0 companies |
| Peter Boeck Daugaard | Board of Directors | 0 companies |
| Lisbeth Sigersen | Board of Directors | 0 companies |
| Judy Vallø Hansen | Board of Directors | 0 companies |
| Jørgen Larholm | Chairman | 0 companies |
| Preben Edvard Holtz | Board of Directors | 0 companies |
| Birthe Skrydstrup | Chairman | 0 companies |
| Kirstin Dahl-Pedersen | Chairman | 0 companies |
| Karina Lorey Estrup | Board of Directors | 0 companies |
| Mads Valentin Hemmingsen | Board of Directors | 0 companies |
| Annette Edel Larholm | Board of Directors | 0 companies |
| Gert Daugaard Jensen | Board of Directors | 0 companies |
| Frederik Christensen | Board of Directors | 0 companies |
| Leif Andersen | Board of Directors | 0 companies |
| Charlotte Christina Birk Jensen | Board of Directors | 0 companies |
| Bo Malmberg | Board of Directors | 0 companies |
| Svend Malling Andersen | Board of Directors | 0 companies |
| Ove Kallesen | Board of Directors | 0 companies |
| Birthe Kolby Møller | Board of Directors | 0 companies |
| Nils Højbjerg Nielsen | Chairman | 0 companies |
| Bettina Villumsen | Board of Directors | 0 companies |