| Revenue | DKK 54,8M | +1% |
| EBITDA | DKK 7,8M | +12% |
| Net profit | DKK 4,5M | +103% |
| Total assets | DKK 84,7M | +5% |
| Equity | DKK 25,1M | +22% |
| Employees | 87 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 197.846 | 106.757 | 121.153 | 99.142 | 119.612 | 16.969 | 23.204 | 51.498 | 56.319 | 58.079 | 54.178 | 54.814 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -64.306 | -56.470 | -63.399 | -49.509 | -51.731 | -56.653 | -54.110 | -47.148 | -50.783 | -52.806 | -47.226 | -47.005 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -10.761 | -13.261 | -10.748 | -3.720 | 20.839 | -11.601 | -1.513 | 4.350 | 5.536 | 5.273 | 6.952 | 7.809 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.065 | -3.877 | -5.222 | -4.000 | -3.350 | -0 | -0 | -1.839 | -1.685 | -1.124 | -983 | -847 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -13.826 | -17.138 | -15.970 | -7.720 | 17.489 | -11.601 | -1.513 | 2.511 | 3.851 | 4.149 | 5.969 | 6.962 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 728 | -4.680 | -6.873 | -2.786 | -2.790 | -1.617 | -5.310 | -4.422 | -1.687 | 2.437 | -3.732 | -2.420 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -13.098 | -21.818 | -22.843 | -10.506 | 14.699 | -11.858 | -5.221 | -1.911 | 2.164 | 6.586 | 2.237 | 4.542 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.600 | 2.438 | 1.201 | -99 | -116 | -1.080 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -10.498 | -24.256 | -24.044 | -10.407 | 14.815 | -10.778 | -5.221 | -1.911 | 2.164 | 6.586 | 2.237 | 4.542 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.376 | 113.784 | 91.991 | 77.684 | 78.281 | 82.208 | 74.986 | 78.375 | 86.400 | 92.272 | 80.510 | 84.672 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 37.510 | 14.836 | 16.119 | 10.264 | 27.296 | 16.892 | 11.685 | 9.798 | 11.857 | 18.256 | 20.464 | 25.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.710 | 31.046 | 25.697 | 22.819 | -827.169 | 11.506 | 13.479 | 15.623 | 14.864 | 12.806 | 14.075 | 13.512 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.686 | 66.177 | 48.418 | 42.589 | 36.954 | 51.756 | 48.026 | 51.484 | 57.676 | 58.984 | 44.190 | 43.749 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.396 | 97.223 | 74.115 | 65.408 | -790.215 | 63.262 | 61.505 | 67.107 | 72.540 | 71.790 | 58.265 | 57.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AB Deputy | Deputy | 2006 | — | — |
JN Management | Management | 2015 | — | — |
| Deputy | 2019 | — | — | |
JL Management | Management | 2026 | — | — |
CB Deputy | Deputy | 2006 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HM Deputy | Deputy | 2006 | — | — |
NO Deputy | Deputy | 1972 | — | — |
SR Deputy | Deputy | 2006 | — | — |
MR Management | Management | 2024 | — | — |
BC Deputy | Deputy | 1972 | — | — |
HB Deputy | Deputy | 1972 | — | — |
LP Deputy | Deputy | 1998 | — | — |
VK | Deputy | 2010 | — | — |
JR Deputy | Deputy | 1998 | — | — |
CT Deputy | Deputy | 1972 | — | — |
MD Management | Management | 1972 | — | — |
SV Deputy | Deputy | 2010 | — | — |
AA Deputy | Deputy | 2019 | — | — |
CR Management | Management | 1972 | — | — |
AW | Deputy | 2022 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HE Deputy | Deputy | 1972 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1972 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Chairman | 1972 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1972 | — | — | |
OM | Deputy Chairman | 2015 | — | — |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Foverskov Thorsted | Chief Executive Officer | 0 companies |
| Aruan B Goyal | Deputy | 0 companies |
| Jørgen Nergaard Gøl | Management | 0 companies |
| Thiruvannathapuram Subramanian Sankaranarayanan | Deputy | 0 companies |
| Jytte Lyager Larsen | Management | 0 companies |
| Claus Bruun Simonsen | Deputy | 0 companies |
| Peter Thorn | Chief Executive Officer | 0 companies |
| Hans Mogensen | Deputy | 0 companies |
| Niels Oluf Olsen | Deputy | 0 companies |
| Shirish Rajendra Barwale | Deputy | 0 companies |
| Mads Reese Wilsom | Management | 0 companies |
| Benny Curt Johnsen | Deputy | 0 companies |
| Henning Bo Christensen | Deputy | 0 companies |
| Leif Peter Møller | Deputy | 0 companies |
| Vijayakumar Kilar Balakrishna | Deputy | 0 companies |
| Jan Rasmussen | Deputy | 0 companies |
| Claus Toftdal Madsen | Deputy | 0 companies |
| Mogens Dahl-Nielsen | Management | 0 companies |
| Subramanian Viswanathan | Deputy | 0 companies |
| Ajay Arun Vaidya | Deputy | 0 companies |
| Carsten Remming | Management | 0 companies |
| Allan Windekilde Christensen | Deputy | 0 companies |
| Bo Borne Jørgensen | Chief Executive Officer | 0 companies |
| Hans Erik Madsen | Deputy | 0 companies |
| John Carl Rasmussen | Board of Directors | 0 companies |
| Aashish Rajendra Barwale | Board of Directors | 0 companies |
| Leif Åke Ingemar Kristensson | Chairman | 0 companies |
| Ole Hagelund Christensen | Board of Directors | 0 companies |
| Badrimarayan Ramulal Barwale | Board of Directors | 0 companies |
| Jens Dalsgaard Løgstrup | Chairman | 0 companies |
| Per Stoltz Bech | Board of Directors | 0 companies |
| Per Olof Hammarlund | Board of Directors | 0 companies |
| Hans Tore Olbing | Board of Directors | 0 companies |
| Leif Sommer Goldbeck | Board of Directors | 0 companies |
| Jan-Olof Thelander | Chairman | 0 companies |
| Troels Sejer Westrup | Board of Directors | 0 companies |
| Jørgen Frølich Hansen | Board of Directors | 0 companies |
| Lars Korsgaard | Board of Directors | 0 companies |
| Leif Jørgensen | Board of Directors | 0 companies |
| Chris Jensen | Deputy Chairman | 0 companies |
| Hubert Arvid Kærsgaard Henriksen | Chairman | 0 companies |
| Niels Mosegaard | Chairman | 0 companies |
| Tommy Bækgaard Hansen | Board of Directors | 0 companies |
| Arun Thiagarajan | Chairman | 0 companies |
| Steen Asferg Rasmussen | Board of Directors | 0 companies |
| Rajendra Badrimarayen Barwale | Deputy Chairman | 0 companies |
| Jan Steen Christensen | Board of Directors | 0 companies |
| Knud Westrup | Board of Directors | 0 companies |
| Søren Stampe | Board of Directors | 0 companies |
| John Varny Christensen | Board of Directors | 0 companies |
| Ole Most | Deputy Chairman | 0 companies |
| Arne Sømark | Board of Directors | 0 companies |
| Shardul Shivaji Kshisagar | Board of Directors | 0 companies |
| Per-Erik Edvin Persson | Board of Directors | 0 companies |
| Erik Wilms Raun | Board of Directors | 0 companies |
| Peter Richard Thomassen | Board of Directors | 0 companies |
| Jan Bertil Bengtsson | Board of Directors | 0 companies |
| Ramkrishan Jalan | Board of Directors | 0 companies |
| Jan-Olof Harald Nilsson | Board of Directors | 0 companies |