| Revenue | DKK 24,4M | -26% |
| EBITDA | DKK -6,9M | -235% |
| Net profit | DKK 1,5M | -85% |
| Total assets | DKK 93,6M | -6% |
| Equity | DKK 37,8M | -14% |
| Employees | 21 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 39.596 | 39.256 | 6.843 | 8.278 | 8.316 | 10.465 | 29.753 | 34.533 | 35.688 | 26.899 | 33.028 | 24.435 |
| Staff expenses | -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 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.261 | 16.257 | 13.151 | 12.918 | 11.642 | 12.564 | 6.965 | 12.451 | 13.030 | 1.202 | 5.135 | -6.908 |
| 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 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.261 | 16.257 | 13.151 | 12.918 | 11.642 | 12.564 | 6.965 | 12.451 | 13.030 | 1.202 | 5.135 | -6.908 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.541 | -8.700 | -5.236 | 4.758 | 3.730 | 3.386 | 5.108 | 4.193 | 5.052 | 6.382 | 5.461 | 6.335 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -280 | 7.557 | 7.915 | 17.676 | 15.372 | 15.950 | 12.075 | 16.644 | 18.082 | 7.584 | 10.596 | -573 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5.001 | -2.421 | 2.749 | 2.629 | 2.184 | 2.485 | 1.392 | 2.102 | 2.302 | -143 | 388 | -2.106 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -5.281 | 9.978 | 5.166 | 15.047 | 13.188 | 13.465 | 10.683 | 14.542 | 15.780 | 7.727 | 10.208 | 1.533 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.778 | 189.778 | 116.188 | 111.208 | 117.470 | 109.594 | 73.853 | 76.480 | 80.800 | 97.755 | 100.048 | 93.637 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 31.367 | 41.294 | 35.749 | 39.518 | 41.392 | 44.634 | 33.233 | 37.854 | 42.627 | 42.874 | 43.766 | 37.805 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 438 | 0 | 0 | 0 | 0 | 0 | 486 | 1.123 | 1.975 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.973 | 136.803 | 78.659 | 71.690 | 76.078 | 64.960 | 40.134 | 37.503 | 36.198 | 54.881 | 56.274 | 55.832 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145.411 | 136.803 | 78.659 | 71.690 | 76.078 | 64.960 | 40.620 | 38.626 | 38.173 | 54.881 | 56.282 | 55.832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
FK Chief Executive Officer | Chief Executive Officer | 1972 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PC Management | Management | 2006 | — | — |
PR Management | Management | 2024 | — | — |
JH | Audit | 1972 | — | — |
SF Management | Management | 2011 | — | — |
HØ Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1972 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zefyr Invest II A/S | Company | 100.0% | 100.0% | 2023 |
JDA-Invest ApS | Company | 10.0% | 10.0% | 2019 |
VERNAL A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bruun | Chief Executive Officer | 0 companies |
| Eskild Georg Thygesen | Chief Executive Officer | 0 companies |
| Peter Aggersbjerg | Chief Executive Officer | 0 companies |
| Finn Kjærgaard | Chief Executive Officer | 0 companies |
| Jan Dam | Chief Executive Officer | 0 companies |
| Per Christian Gernow | Management | 0 companies |
| Peter Raaby Skou | Management | 0 companies |
| J. HØJMOSE KRISTENSEN A/S | Audit | 0 companies |
| Stefan Fritzsche | Management | 0 companies |
| Henning Østergaard Hansen | Chief Executive Officer | 0 companies |
| Mogens Stampe Rüdiger | Chief Executive Officer | 0 companies |
| Thomas Klausen | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Jesper Jul Christensen | Board of Directors | 0 companies |
| Tommy Gundelund Jespersen | Board of Directors | 0 companies |
| Karl Kenneth Vinther Iversen | Board of Directors | 0 companies |
| Jesper Boysen | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Board of Directors | 0 companies |
| Klaus Skovsen | Board of Directors | 0 companies |
| Carsten Buhl | Board of Directors | 0 companies |
| Jens Busch | Board of Directors | 0 companies |
| Niels Bruun Thygesen | Board of Directors | 0 companies |
| Michael Zøhner-Pedersen | Chairman | 0 companies |
| Michael Rosenvold | Board of Directors | 0 companies |
| Lars Stagaard Jensen | Board of Directors | 0 companies |
| Ole Elverdam Borch | Board of Directors | 0 companies |
| Thomas Touborg | Board of Directors | 0 companies |
| Christian Jørgensen | Chairman | 0 companies |
| Henning Christensen | Board of Directors | 0 companies |
| Poul Martin Mikkelsen | Chairman | 0 companies |
| Birgitte Nygaard Jørgensen | Board of Directors | 0 companies |
| Niels Laurits Thygesen | Deputy Chairman | 0 companies |
| Steen Parsholt | Board of Directors | 0 companies |
| Christian Møller Christensen | Deputy Chairman | 0 companies |
| Mads Peter Hytteballe Andersen | Board of Directors | 0 companies |
| Yvonne Reppien Zøhner-Pedersen | Board of Directors | 0 companies |
| Helle Egebjerg Kure | Board of Directors | 0 companies |
| Kurt Bering Sørensen | Chairman | 0 companies |
| Lars Rabe Tønnesen | Board of Directors | 0 companies |
| Erik Trock-Jansen | Chairman | 0 companies |
| Per Nørret | Board of Directors | 0 companies |