| Revenue | DKK 235,3M | +19% |
| EBITDA | DKK -26,4M | +12% |
| Net profit | DKK 559,4M | +25% |
| Total assets | DKK 6,1B | +6% |
| Equity | DKK 3,9B | +11% |
| Employees | 172 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 123.281 | 79.415 | 96.343 | 101.872 | 120.003 | 125.575 | 125.668 | 132.413 | 168.773 | 174.019 | 167.443 | 196.920 | 235.280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70.124 | -67.830 | -78.037 | -91.152 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.832 | -6.564 | -2.321 | -9.943 | -5.088 | -10.128 | -20.912 | -13.973 | 992 | -14.223 | -20.378 | -30.012 | -26.353 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.832 | -6.564 | -2.321 | -9.943 | -5.088 | -10.128 | -20.912 | -13.973 | 992 | -14.223 | -20.378 | -30.012 | -26.353 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.915 | 112.095 | 116.481 | 87.839 | 176.966 | 194.141 | 240.038 | 250.815 | 424.545 | 485.306 | 428.165 | 471.309 | 587.353 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 64.848 | 105.531 | 114.160 | 77.896 | 171.878 | 184.013 | 219.126 | 236.842 | 425.537 | 471.083 | 407.787 | 441.297 | 561.000 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.289 | -6.109 | -6.743 | -3.540 | 152 | -2.974 | -3.826 | -8.043 | 3.114 | 10.032 | -1.126 | -7.415 | 1.557 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 61.559 | 111.640 | 120.903 | 81.436 | 171.726 | 186.987 | 222.952 | 244.885 | 422.423 | 461.051 | 408.913 | 448.712 | 559.443 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 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 | 1.960.382 | 2.119.956 | 2.264.182 | 2.194.107 | 2.385.755 | 2.702.546 | 2.787.759 | 2.758.409 | 3.024.823 | 3.845.305 | 4.030.024 | 5.772.871 | 6.131.728 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.070.623 | 1.174.717 | 1.295.420 | 1.211.936 | 1.355.914 | 1.512.281 | 1.705.073 | 1.859.234 | 2.306.441 | 2.881.832 | 3.140.514 | 3.508.174 | 3.878.464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 585.561 | 492.527 | 543.488 | 509.931 | 690.521 | 660.484 | 679.034 | 664.233 | 507.600 | 808.017 | 423.975 | 727.940 | 865.709 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246.652 | 377.943 | 357.516 | 458.971 | 324.543 | 516.031 | 393.513 | 220.551 | 202.633 | 139.983 | 451.986 | 1.527.688 | 1.380.825 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 832.213 | 945.239 | 901.004 | 968.902 | 1.015.064 | 1.176.515 | 1.072.547 | 884.784 | 710.233 | 948.000 | 875.961 | 2.255.628 | 2.246.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH | Deputy | 2004 | — | — |
CS Deputy | Deputy | 2018 | — | — |
BT Deputy | Deputy | 1997 | — | — |
MS Management | Management | 2025 | — | — |
JB Management | Management | 2023 | — | — |
KM Deputy | Deputy | 1973 | — | — |
JK Management | Management | 2025 | — | — |
HM Deputy | Deputy | 1973 | — | — |
HE Deputy | Deputy | 2004 | — | — |
VH Management | Management | 1973 | — | — |
JR Deputy | Deputy | 1973 | — | — |
EV Deputy | Deputy | 1973 | — | — |
KK Deputy | Deputy | 2019 | — | — |
IS Deputy | Deputy | 1973 | — | — |
ID Deputy | Deputy | 2022 | — | — |
TE Deputy | Deputy | 1973 | — | — |
LK Management | Management | 2005 | — | — |
FL | Deputy | 2000 | — | — |
BC | Deputy | 1973 | — | — |
SK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1973 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASX 14145 ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hasselgaard Larsen | Deputy | 0 companies |
| Claus Schimmell Casper | Deputy | 0 companies |
| Brian Thatt Guldbæk | Deputy | 0 companies |
| Morten Sæderup Nielsen | Management | 0 companies |
| Jørgen Bo Johansen | Management | 0 companies |
| Karen Marie Arkil Rose | Deputy | 0 companies |
| Jacob Kjær | Management | 0 companies |
| Hanne Møller Pedersen | Deputy | 0 companies |
| Henrik Erlandsen | Deputy | 0 companies |
| Vita Højberg | Management | 0 companies |
| Jan Reinholdt Jensen | Deputy | 0 companies |
| Erik Verner Olsen | Deputy | 0 companies |
| Kenneth Kiehl Blom | Deputy | 0 companies |
| Ib Sletten Hille | Deputy | 0 companies |
| Ina Dorfman | Deputy | 0 companies |
| Tom Erikstrup | Deputy | 0 companies |
| Lars Kudsk | Management | 0 companies |
| Freddy Lykke Peter Jakobsen | Deputy | 0 companies |
| Bo Christian Lindh Nielsen | Deputy | 0 companies |
| Søren Kjær | Management | 0 companies |
| Ellen Margrethe Kjær | Board of Directors | 0 companies |
| Lars Skaarup Damgaard Nielsen | Board of Directors | 0 companies |
| Knud Flemming Madsen | Board of Directors | 0 companies |
| Søren Jansen | Board of Directors | 0 companies |
| Aage Kjær Sørensen | Board of Directors | 0 companies |
| Søren Østergaard Sørensen | Board of Directors | 0 companies |
| Jane Reinert | Board of Directors | 0 companies |
| Erik Jensen | Board of Directors | 0 companies |
| Jan Grundtmann Nielsen | Board of Directors | 0 companies |
| Anne Helene Munkgaard Knudsen | Board of Directors | 0 companies |
| Ole Eusebius Jakobsen | Board of Directors | 0 companies |
| Rasmus Møller Martensen | Board of Directors | 0 companies |
| John Mellergaard | Board of Directors | 0 companies |
| Erik Henry Jensen | Board of Directors | 0 companies |
| Tina Grundtvig Christensen | Board of Directors | 0 companies |
| Lars Sindal Jensen | Board of Directors | 0 companies |
| Birgitte Torben | Board of Directors | 0 companies |
| Michael Holm | Board of Directors | 0 companies |
| Carsten Fode | Board of Directors | 0 companies |
| Ebbe Normark Sørensen | Board of Directors | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |
| Poul Elholm Jakobsen | Chairman | 0 companies |
| Niels Aage Kjær | Chairman | 0 companies |
| Hartvig Steen Poulsen | Board of Directors | 0 companies |
| Henning Arne Kristian Andersen | Board of Directors | 0 companies |
| Ole Steen Andersen | Board of Directors | 0 companies |
| Anne Mette Kjær | Board of Directors | 0 companies |
| Kjeld Peter Knarreborg | Board of Directors | 0 companies |
| Jens Hedegaard | Board of Directors | 0 companies |
| Finn Brixen Wagner | Board of Directors | 0 companies |
| Ole Øhlenschlæger Madsen | Board of Directors | 0 companies |
| Pernille Kjær Johansen | Board of Directors | 0 companies |
| Karen Margrethe Folkmann | Board of Directors | 0 companies |
| Bjarne Olesen | Board of Directors | 0 companies |
| Niels Jørgen Hermansen | Board of Directors | 0 companies |