| Revenue | DKK 42,1M | +4% |
| EBITDA | DKK 11,9M | +19% |
| Net profit | DKK 5,1M | +38% |
| Total assets | DKK 152,8M | +18% |
| Equity | DKK 82,8M | +7% |
| Employees | 164 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119.122 | 120.465 | 122.185 | 124.922 | 123.736 | 123.693 | 117.693 | 120.720 | 30.732 | 29.322 | 22.259 | 35.198 | 40.257 | 42.055 |
| Staff expenses | -17.834 | -18.398 | -19.181 | -19.937 | -20.258 | -21.227 | -19.436 | -19.501 | -20.119 | -19.830 | -20.403 | -25.789 | -30.213 | -30.124 |
| EBITDA | 5.790 | 5.172 | 5.188 | 6.163 | 3.517 | 5.675 | 7.182 | 8.354 | 6.847 | 9.492 | 1.856 | 9.409 | 10.044 | 11.931 |
| Depreciation & amort. | -2.940 | -2.933 | -2.525 | -1.997 | -2.043 | -1.873 | -1.873 | -1.774 | -1.538 | -1.571 | -1.798 | -5.362 | -5.494 | -5.741 |
| EBIT | 2.850 | 2.239 | 2.663 | 4.166 | 1.473 | 3.801 | 5.309 | 6.580 | 5.309 | 7.921 | 58 | 4.047 | 4.550 | 6.190 |
| Net financials | -1.474 | -1.462 | -525 | -842 | -717 | -634 | -7 | 7 | 458 | 481 | 62 | 137 | 267 | 198 |
| Profit before tax | 1.698 | 777 | 2.138 | 3.393 | 773 | 3.167 | 5.302 | 6.587 | 9.532 | 8.402 | 120 | 4.184 | 4.817 | 6.387 |
| Tax | 161 | -354 | 436 | 705 | 96 | 654 | 1.127 | 1.434 | 2.058 | 1.809 | -653 | 937 | 1.117 | 1.279 |
| Net profit | 1.537 | 1.131 | 1.702 | 2.688 | 677 | 2.513 | 4.175 | 5.153 | 7.474 | 6.593 | 772 | 3.247 | 3.700 | 5.108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.524 | 92.396 | 93.448 | 93.582 | 92.140 | 92.420 | 91.864 | 96.403 | 105.122 | 105.576 | 144.557 | 134.101 | 129.891 | 152.799 |
| Equity | 35.544 | 38.462 | 38.419 | 41.889 | 42.628 | 45.922 | 50.150 | 55.349 | 62.868 | 69.504 | 70.363 | 73.926 | 77.669 | 82.816 |
| Long-term debt | 35.011 | 33.122 | 37.025 | 33.755 | 31.384 | 23.499 | 23.669 | 23.177 | 23.168 | 20.278 | 38.306 | 36.754 | 35.158 | 33.542 |
| Short-term debt | 19.969 | 20.813 | 18.003 | 17.445 | 17.536 | 21.611 | 16.509 | 16.163 | 17.127 | 13.709 | 34.455 | 21.052 | 13.578 | 31.676 |
| Total debt | 54.980 | 53.934 | 55.029 | 51.200 | 48.920 | 45.110 | 40.179 | 39.340 | 40.295 | 33.987 | 72.762 | 57.806 | 48.736 | 65.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Deputy | Deputy | 2018 | — | — |
CA Deputy | Deputy | 2007 | — | — |
HP Unofficial title | Unofficial title | 2006 | — | — |
PJ Deputy | Deputy | 1906 | — | — |
FL Unofficial title | Unofficial title | 1906 | — | — |
TS Unofficial title | Unofficial title | 2017 | — | — |
TR Deputy | Deputy | 1906 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1906 | — | — | |
| Board of Directors | 1906 | — | — | |
| Chairman | 1906 | — | — | |
| Board of Directors | 2017 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jannie Hjorth Stjernholm | Deputy | 0 companies |
| Charlotte Anker Hansen | Deputy | 0 companies |
| Hans Peter Hamberg | Unofficial title | 0 companies |
| Povl Jessen | Deputy | 0 companies |
| Frede Lohmann Leiholm | Unofficial title | 0 companies |
| Thomas Schaldemose | Unofficial title | 0 companies |
| Tine Rytter | Deputy | 0 companies |
| Tage Marius Westergaard | Board of Directors | 0 companies |
| Per Schaldemose | Board of Directors | 0 companies |
| Per van der Watt Berthelsen | Board of Directors | 0 companies |
| Hanne Malmkvist | Board of Directors | 0 companies |
| Mads Lorenzen | Board of Directors | 0 companies |
| Britta Marchewka | Board of Directors | 0 companies |
| Mathias Toxværd | Board of Directors | 0 companies |
| Dorthe Karin Søgaard-Jørgensen | Board of Directors | 0 companies |
| Lars Juel Andersen | Board of Directors | 0 companies |
| Richard Haagensen | Chairman | 0 companies |
| Jørgen Kloch | Board of Directors | 0 companies |
| Morten Munk Marcussen | Board of Directors | 0 companies |
| Niels Jørgen Bagger | Chairman | 0 companies |
| Bente Kranold Berthelsen | Board of Directors | 0 companies |
| Lykke Bagger | Board of Directors | 0 companies |
| Hanne Lindeneg | Board of Directors | 0 companies |
| Anne-Grethe Hansen | Board of Directors | 0 companies |
| Lars Christensen | Chairman | 0 companies |
| Peder Thrane | Board of Directors | 0 companies |
| Jes Brohus Jakobsen | Chairman | 0 companies |
| Lise Aarosin | Board of Directors | 0 companies |
| Erik Martinsen | Board of Directors | 0 companies |
| Anne Margrethe Jørgensen Hansen | Board of Directors | 0 companies |
| Jørgen Mourits Søby | Chairman | 0 companies |
| Nicolai Aasberg Christensen | Board of Directors | 0 companies |