| Revenue | DKK 8,7M | +9% |
| EBITDA | DKK 2,2M | -7% |
| Net profit | DKK 1,2M | +3% |
| Total assets | DKK 26M | -5% |
| Equity | DKK 18,6M | +1% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.605 | 16.511 | 19.903 | 21.510 | 22.587 | 20.755 | 19.761 | 14.068 | 10.428 | 10.105 | 10.160 | 8.177 | 8.045 | 8.730 |
| Staff expenses | -12.941 | -14.454 | -14.392 | -13.988 | -14.274 | -15.045 | -15.022 | -13.423 | -10.906 | -6.116 | -6.215 | -5.889 | -5.724 | -6.563 |
| EBITDA | 5.664 | 1.845 | 5.041 | 7.484 | 8.265 | 5.690 | 4.553 | 641 | -477 | 3.989 | 3.945 | 2.288 | 2.321 | 2.168 |
| Depreciation & amort. | -779 | -638 | -667 | -731 | -877 | -890 | -798 | -857 | -962 | -903 | -848 | -675 | -597 | -405 |
| EBIT | 4.885 | 1.207 | 4.374 | 6.752 | 7.389 | 4.801 | 3.756 | -216 | -1.439 | 3.086 | 3.098 | 1.613 | 1.724 | 1.763 |
| Net financials | 26 | -108 | -294 | -65 | -169 | -246 | -491 | -115 | -163 | -73 | -198 | -296 | -254 | -241 |
| Profit before tax | 4.911 | 1.100 | 4.080 | 6.688 | 7.220 | 4.555 | 3.264 | -331 | -1.603 | 3.014 | 2.900 | 1.317 | 1.470 | 1.522 |
| Tax | -0 | 279 | 839 | 1.572 | 1.591 | 1.008 | 727 | -53 | -350 | 666 | 638 | 290 | 324 | 336 |
| Net profit | 3.680 | 821 | 3.241 | 5.115 | 5.630 | 3.547 | 2.537 | -278 | -1.253 | 2.348 | 2.262 | 1.027 | 1.145 | 1.186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.999 | 28.999 | 31.229 | 32.793 | 34.622 | 31.722 | 31.860 | 30.070 | 26.710 | 29.527 | 31.099 | 31.451 | 27.351 | 26.020 |
| Equity | 18.294 | 16.115 | 17.356 | 20.471 | 21.100 | 18.633 | 17.155 | 15.863 | 14.595 | 16.943 | 18.205 | 17.232 | 18.377 | 18.563 |
| Long-term debt | 3.231 | 4.987 | 4.636 | 4.232 | 3.825 | 3.416 | 2.998 | 2.581 | 2.164 | 2.021 | 2.014 | 1.440 | 1.163 | 1.071 |
| Short-term debt | 7.177 | 6.625 | 8.060 | 6.884 | 8.378 | 8.344 | 10.346 | 10.298 | 8.974 | 9.197 | 9.531 | 11.510 | 6.599 | 5.178 |
| Total debt | 10.408 | 11.612 | 12.696 | 11.115 | 12.202 | 11.760 | 13.344 | 12.879 | 11.138 | 11.218 | 11.544 | 12.950 | 7.762 | 6.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
LD Management | Management | 2005 | — | — |
OK Audit | Audit | 1991 | — | — |
KC Management | Management | 1973 | — | — |
AD Management | Management | 1996 | — | — |
EH Audit | Audit | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AU HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Dybdal Christensen | Chief Executive Officer | 0 companies |
| Lars Dybdahl | Management | 0 companies |
| Ole Kristiansen | Audit | 0 companies |
| Kurt Christensen | Management | 0 companies |
| Anne-Marie Dybdal Christensen | Management | 0 companies |
| Ernst Hilligsøe | Audit | 0 companies |
| Palle Elholm | Board of Directors | 0 companies |
| Knud Gasbjerg | Chairman | 0 companies |
| Christian Dybdal Christensen | Board of Directors | 0 companies |
| Caroline Dybdal Carlsen | Board of Directors | 0 companies |
| Frank Iburg | Chairman | 0 companies |
| Jakob Peter Vestergaard Andersen | Board of Directors | 0 companies |