| Revenue | DKK 77,8M | +107% |
| EBITDA | DKK 11,4M | +3349% |
| Net profit | DKK 96M | -22% |
| Total assets | DKK 1,2B | -3% |
| Equity | DKK 1,2B | -4% |
| Employees | 12 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 22.966 | 22.577 | 23.065 | — | 23.723 | 25.387 | 25.523 | 21.390 | 22.695 | 22.317 | 35.132 | 37.600 | 77.841 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.661 | -5.815 | -6.636 | -0 | -14.261 | -13.591 | -13.415 | -17.793 | -14.123 | -19.657 | -19.945 | -19.528 | -20.529 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 12.327 | 11.576 | 11.105 | 42.828 | 6.295 | 8.782 | 8.822 | -3.163 | 3.272 | -7.837 | 7.894 | 330 | 11.377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -395 | -395 | -358 | -0 | -88 | -88 | -171 | -149 | -175 | -690 | -2.959 | -3.343 | -3.799 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.932 | 11.181 | 10.747 | 42.828 | 6.207 | 8.693 | 8.650 | -3.312 | 3.097 | -8.527 | 4.935 | -3.013 | 7.578 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.591 | 41.071 | 175.757 | 0 | 61.813 | 5.382 | 21.167 | 164.995 | 3.311 | 172.439 | -26.177 | 132.931 | 101.688 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.523 | 52.252 | 186.504 | 42.828 | 68.020 | 14.075 | 32.451 | 161.682 | 6.408 | 163.911 | -21.242 | 129.918 | 109.266 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9.682 | 3.995 | 2.311 | -0 | 1.239 | 1.808 | 2.353 | 2.794 | 2.030 | 12.068 | -3.911 | 7.631 | 13.283 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.842 | 48.256 | 184.193 | 42.828 | 66.780 | 12.267 | 30.098 | 158.888 | 4.379 | 151.843 | -17.331 | 122.286 | 95.983 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 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 | 544.773 | 610.470 | 734.061 | 602.904 | 809.418 | 818.868 | 830.555 | 967.764 | 978.859 | 1.130.814 | 1.132.550 | 1.222.164 | 1.179.616 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 408.101 | 456.357 | 640.550 | 510 | 750.159 | 762.425 | 792.523 | 951.411 | 955.790 | 1.107.633 | 1.090.302 | 1.212.589 | 1.158.571 |
| Long-term debt | 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 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.592 | 154.096 | 93.510 | 0 | 59.205 | 56.408 | 38.013 | 16.333 | 23.069 | 23.181 | 42.248 | 9.575 | 21.045 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.592 | 154.096 | 93.510 | 0 | 59.205 | 56.408 | 38.013 | 16.333 | 23.069 | 23.181 | 42.248 | 9.575 | 21.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 1997 | — | — |
HL Management | Management | 1974 | — | — |
SH Management | Management | 2009 | — | — |
AS Management | Management | 1974 | — | — |
AH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CODAN 317-11 ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Deirdre Husted-Andersen | Management | 0 companies |
| Henning Larsen | Management | 0 companies |
| Stefanie Husted-Andersen | Management | 0 companies |
| Anders Stig Børge Husted-Andersen | Management | 0 companies |
| Alexandra Husted-Andersen | Management | 0 companies |