| Revenue | DKK 30,6M | +1% |
| EBITDA | DKK 7,3M | -19% |
| Net profit | DKK 5,5M | -24% |
| Total assets | DKK 93,7M | +35% |
| Equity | DKK 38,6M | +17% |
| Employees | 37 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.886 | 34.263 | 37.438 | 30.444 | 30.616 |
| Staff expenses | -16.021 | -17.218 | -18.984 | -21.355 | -23.268 |
| EBITDA | 3.866 | 17.045 | 18.454 | 9.089 | 7.348 |
| Depreciation & amort. | -349 | -286 | -364 | -320 | -476 |
| EBIT | 3.517 | 16.759 | 18.090 | 8.769 | 6.871 |
| Net financials | -70 | -102 | -106 | 678 | 360 |
| Profit before tax | 3.446 | 16.657 | 17.984 | 9.447 | 7.232 |
| Tax | 775 | 3.701 | 4.070 | 2.122 | 1.685 |
| Net profit | 2.671 | 12.956 | 13.914 | 7.324 | 5.546 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 52.019 | 68.902 | 82.436 | 69.321 | 93.730 |
| Equity | 23.469 | 36.425 | 50.339 | 33.079 | 38.625 |
| Long-term debt | 1.419 | 0 | 0 | 0 | 0 |
| Short-term debt | 27.048 | 32.387 | 31.996 | 36.110 | 54.979 |
| Total debt | 28.467 | 32.387 | 31.996 | 36.110 | 54.979 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Management | Management | 2024 |
| Former (7) | ||
KE Management | Management | 1974 – 1995 |
FS Management | Management | 1974 – 2005 |
SA Audit | Audit | 1974 – 1995 |
FW Management | Management | 2011 – 2024 |
SB Management | Management | 2005 – 2010 |
TH Management | Management | 1974 – 2003 |
WS Management | Management | 1974 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Chairman | 2024 | |
| Former (8) | ||
| Board of Directors | 2009 – 2014 | |
| Chairman | 2014 – 2024 | |
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2005 – 2008 | |
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Erik Husher | Management | 0 companies |
| Peter Nygaard | Management | 0 companies |
| Finn Skovbo Pedersen | Management | 0 companies |
| Svend Aage Bernsen | Audit | 0 companies |
| Francois Wallenborn | Management | 0 companies |
| Steen Bill | Management | 0 companies |
| Terje Hansen-Tangen | Management | 0 companies |
| Willy Sohrt | Management | 0 companies |
| Jérôme Jean-Pierre Lorrain | Board of Directors | 0 companies |
| Paul Salhani | Chairman | 0 companies |
| Ludwig Hubert Bertsch | Board of Directors | 0 companies |
| Peter Hageman Christensen | Board of Directors | 0 companies |
| KEVIN PATRICK NASH | Board of Directors | 0 companies |
| Marc Paul Luc Niederkorn | Board of Directors | 0 companies |
| Ingo Böckenholt | Chairman | 0 companies |
| Francois Wallenborn | Chairman | 0 companies |
| Michael Schilling | Board of Directors | 0 companies |
| Paul Salhani | Board of Directors | 0 companies |