| Revenue | DKK 267,1M | +0% |
| EBITDA | DKK 9,4M | +1% |
| Net profit | DKK 3,3M | +13% |
| Total assets | DKK 161,7M | +3% |
| Equity | DKK 84M | +4% |
| Employees | 218 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244.246 | 214.174 | 215.329 | 232.184 | 233.116 | 240.840 | 241.771 | 253.221 | 264.470 | 266.316 | 260.459 | 264.500 | 265.833 | 267.132 |
| Staff expenses | -31.077 | -27.250 | -28.224 | -30.767 | -31.985 | -32.872 | -34.153 | -35.707 | -37.735 | -36.598 | -35.997 | -37.595 | -40.376 | -42.058 |
| EBITDA | 2.614 | 4.232 | 5.446 | 9.378 | 8.252 | 8.239 | 11.830 | 16.109 | 12.638 | 13.576 | 4.052 | 9.718 | 9.304 | 9.371 |
| Depreciation & amort. | -2.820 | -2.178 | -2.807 | -3.435 | -3.117 | -2.941 | -4.656 | -5.149 | -5.464 | -5.414 | -5.834 | -5.564 | -5.130 | -5.137 |
| EBIT | -206 | 2.054 | 2.639 | 5.943 | 5.135 | 5.298 | 7.174 | 10.960 | 7.174 | 8.162 | -1.782 | 4.153 | 4.174 | 4.234 |
| Net financials | 767 | 461 | 462 | 602 | 498 | 576 | -932 | -891 | -174 | -20 | 6.820 | -1.043 | -583 | -501 |
| Profit before tax | 561 | 2.516 | 3.101 | 6.545 | 5.633 | 5.874 | 6.242 | 10.069 | 11.175 | 8.142 | 5.038 | 3.110 | 3.592 | 3.733 |
| Tax | 134 | 602 | 742 | 1.484 | 1.242 | 1.251 | 1.332 | 2.304 | 2.469 | 1.772 | 1.121 | 553 | 636 | 396 |
| Net profit | 428 | 1.914 | 2.360 | 5.061 | 4.391 | 4.623 | 4.910 | 7.765 | 8.706 | 6.370 | 3.917 | 2.558 | 2.956 | 3.337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.072 | 49.398 | 50.241 | 59.160 | 67.943 | 74.886 | 143.721 | 144.953 | 161.639 | 158.477 | 155.508 | 153.677 | 156.440 | 161.676 |
| Equity | 23.544 | 25.577 | 28.029 | 33.914 | 38.359 | 43.057 | 47.984 | 55.796 | 64.560 | 70.980 | 74.983 | 77.616 | 80.636 | 84.015 |
| Long-term debt | 261 | 3.684 | 3.289 | 2.696 | 2.305 | 1.899 | 62.200 | 60.192 | 58.663 | 52.443 | 37.673 | 36.357 | 34.984 | 33.550 |
| Short-term debt | 24.993 | 19.780 | 18.446 | 22.064 | 26.546 | 28.858 | 31.915 | 26.274 | 34.837 | 30.712 | 38.333 | 34.912 | 35.670 | 38.598 |
| Total debt | 25.254 | 23.465 | 21.735 | 24.760 | 28.851 | 30.757 | 94.115 | 86.465 | 93.500 | 83.156 | 76.006 | 71.270 | 70.654 | 72.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2006 | — | — |
HW Management | Management | 1906 | — | — |
JK Management | Management | 2007 | — | — |
PJ Management | Management | 2010 | — | — |
JØ Management | Management | 2020 | — | — |
IL Deputy | Deputy | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1906 | — | — | |
| Board of Directors | 2020 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Bo Rønnest | Management | 0 companies |
| Hans Weinkauff Hahn | Management | 0 companies |
| Jesper Kirkegaard Andersen | Management | 0 companies |
| Palle Jørgensen | Management | 0 companies |
| John Øager Byrian | Management | 0 companies |
| Inge Lise Dyrekær Larsen | Deputy | 0 companies |
| Bjarne Jermin Pedersen | Board of Directors | 0 companies |
| Eva Jaconelli | Board of Directors | 0 companies |
| Ibi Ulla Kjempe | Board of Directors | 0 companies |
| Agnete Christiansen | Board of Directors | 0 companies |
| Jesper Brendstrup | Board of Directors | 0 companies |
| Kent Ankjær Nielsen | Board of Directors | 0 companies |
| Torben Larsen | Chairman | 0 companies |
| Lise Nielsen | Board of Directors | 0 companies |
| Ellen Duunkjær | Board of Directors | 0 companies |
| Anders Victor Friedrichsen | Board of Directors | 0 companies |
| Torben Byskov Futtrup | Board of Directors | 0 companies |
| Irene Engelhardt Drifte | Board of Directors | 0 companies |
| Pia Søfeldt Larsen | Board of Directors | 0 companies |
| Jan Skat Borgen | Chairman | 0 companies |
| Kenneth Rachlitz | Board of Directors | 0 companies |
| Hugo Hartoft | Chairman | 0 companies |
| Peter Dideriksen | Board of Directors | 0 companies |
| Kai Iver Rosendal | Board of Directors | 0 companies |
| Mette Egesø | Board of Directors | 0 companies |
| Michael Gram Møller | Board of Directors | 0 companies |
| Morten Søltoft | Board of Directors | 0 companies |
| Inge Lise Lorentzen | Board of Directors | 0 companies |
| Hans Keld Bavnhøj | Board of Directors | 0 companies |
| Tina Nørbæk Nielsen | Board of Directors | 0 companies |
| Anni Nora Gucz | Board of Directors | 0 companies |
| Gitte Christiansen | Board of Directors | 0 companies |
| Kirsten Nielsen | Board of Directors | 0 companies |
| Poul Erik Wittendorf Høyer | Chairman | 0 companies |
| Carl Mikael Jespersen | Board of Directors | 0 companies |