| Revenue | DKK 39,3M | +6% |
| EBITDA | DKK 2,9M | +1595% |
| Net profit | DKK -1,3M | +63% |
| Total assets | DKK 103,3M | +0% |
| Equity | DKK 33,1M | -4% |
| Employees | 55 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.264 | 30.380 | 34.549 | 38.319 | 41.245 | 43.202 | 43.174 | 38.585 | 52.820 | 45.633 | 52.096 | 22.469 | 36.997 | 39.334 |
| Staff expenses | -14.620 | -15.181 | -17.060 | -18.633 | -20.774 | -22.303 | -22.719 | -23.273 | -37.027 | -36.996 | -37.637 | -18.407 | -36.827 | -36.049 |
| EBITDA | 14.183 | 14.776 | 16.839 | 19.336 | 19.542 | 20.454 | 20.405 | 15.294 | 15.792 | 8.637 | 14.241 | 4.062 | 170 | 2.881 |
| Depreciation & amort. | 3.160 | -3.545 | -3.620 | -3.748 | -4.009 | -3.986 | -4.128 | -4.164 | -4.342 | -4.410 | -4.542 | -2.218 | -3.951 | -3.553 |
| EBIT | 11.023 | 11.230 | 13.219 | 15.588 | 15.533 | 16.468 | 16.277 | 11.130 | 11.450 | 4.227 | 9.699 | 1.844 | -3.781 | -672 |
| Net financials | -134 | -115 | -120 | -107 | -170 | -201 | -230 | -182 | -193 | -210 | -480 | -120 | -597 | -846 |
| Profit before tax | 10.889 | 11.115 | 13.099 | 15.481 | 15.363 | 16.267 | 16.047 | 10.948 | 11.257 | 4.017 | 9.219 | 1.724 | -4.378 | -1.518 |
| Tax | 2.260 | 2.730 | 3.131 | 3.428 | 3.402 | 3.600 | 3.603 | 2.448 | 2.459 | 852 | 1.978 | 505 | -935 | -229 |
| Net profit | 8.629 | 8.386 | 9.968 | 12.052 | 11.961 | 12.667 | 12.444 | 8.500 | 8.798 | 3.165 | 7.241 | 1.219 | -3.443 | -1.289 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.018 | 86.324 | 93.543 | 103.582 | 112.249 | 105.121 | 94.550 | 74.909 | 75.229 | 94.644 | 89.907 | 90.728 | 103.599 | 103.276 |
| Equity | 37.415 | 39.800 | 41.834 | 45.886 | 47.847 | 50.515 | 48.958 | 37.458 | 40.257 | 35.422 | 42.663 | 37.882 | 34.438 | 33.149 |
| Long-term debt | 2.192 | 1.726 | 1.599 | 1.516 | 1.430 | 1.342 | 2.497 | 2.300 | 2.039 | 1.799 | 1.559 | 1.439 | 1.198 | 958 |
| Short-term debt | 40.224 | 40.755 | 46.311 | 52.603 | 59.373 | 49.867 | 40.655 | 32.488 | 29.572 | 53.608 | 42.189 | 47.976 | 65.346 | 66.720 |
| Total debt | 42.417 | 42.480 | 47.910 | 54.119 | 60.802 | 51.209 | 41.904 | 33.638 | 30.592 | 54.507 | 42.968 | 48.695 | 65.945 | 67.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
KB Management | Management | 1948 | — | — |
MR Audit | Audit | 1948 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1948 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1948 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1948 | — | — | |
| Board of Directors | 1948 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
CLAUS BERTELSEN HOLDING A/S | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Find Bang Biilmann | Chief Executive Officer | 0 companies |
| Claus Bertelsen | Chief Executive Officer | 0 companies |
| Kaj Bertelsen | Management | 0 companies |
| MB REVISION A/S | Audit | 0 companies |
| Otto Lennart Bohlin | Chairman | 0 companies |
| Kasper Lenbroch | Board of Directors | 0 companies |
| Henrik Heide Ottosen | Board of Directors | 0 companies |
| Elly Marie Pedersen Thorsen | Board of Directors | 0 companies |
| Kåre Bjørvik | Board of Directors | 0 companies |
| Roger Fredrik Nilsson | Board of Directors | 0 companies |
| Lars Christer Appelqvist | Chairman | 0 companies |
| Knut Anders Peter Holm | Board of Directors | 0 companies |
| Klas Westerberg | Board of Directors | 0 companies |
| Kieran Paul Youngman | Board of Directors | 0 companies |
| Anders Gunnar Löfberg | Chairman | 0 companies |
| Kirsten Brith Bertelsen | Board of Directors | 0 companies |
| Anders Göran Fredriksson | Chairman | 0 companies |
| Erik Alexander Hedlund | Board of Directors | 0 companies |
| Hans Peder Krarup Jespersen | Board of Directors | 0 companies |
| Asmund Thorsen | Board of Directors | 0 companies |
| Sven Fredrik Hallgren | Board of Directors | 0 companies |
| Klas Westerberg | Chairman | 0 companies |