| Revenue | DKK 51,9M | +11% |
| EBITDA | DKK 22M | +16% |
| Net profit | DKK 14,8M | +14% |
| Total assets | DKK 95,8M | +7% |
| Equity | DKK 68,1M | +4% |
| Employees | 114 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.702 | 34.513 | 32.161 | 31.741 | 37.523 | 31.574 | 34.399 | 37.129 | 37.069 | 41.871 | 46.746 | 51.901 |
| Staff expenses | -0 | -43.296 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56.829 | -60.544 | -66.369 |
| EBITDA | 5.685 | 7.630 | 763 | 159 | 5.966 | 6.576 | 9.656 | 13.803 | 13.344 | 15.093 | 18.942 | 22.027 |
| Depreciation & amort. | -0 | -4.260 | -0 | -0 | 3.724 | 3.634 | 3.429 | 3.392 | 3.197 | -2.825 | -2.651 | -3.087 |
| EBIT | 5.685 | 3.369 | 763 | 159 | 2.242 | 2.942 | 6.227 | 10.411 | 10.147 | 12.268 | 16.291 | 18.940 |
| Net financials | -154 | -139 | -248 | -92 | -122 | -111 | -92 | -267 | -346 | -260 | 355 | 31 |
| Profit before tax | 2.126 | 3.230 | 515 | 66 | 2.120 | 2.831 | 6.135 | 10.144 | 9.801 | 12.008 | 16.646 | 18.971 |
| Tax | 199 | 829 | 142 | 23 | 475 | 619 | 1.363 | 2.205 | 2.132 | 2.437 | 3.685 | 4.216 |
| Net profit | 1.927 | 2.401 | 373 | 43 | 1.645 | 2.212 | 4.772 | 7.939 | 7.669 | 9.571 | 12.961 | 14.755 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.150 | 66.419 | 65.213 | 69.296 | 72.445 | 74.782 | 76.278 | 93.003 | 83.591 | 85.304 | 89.927 | 95.800 |
| Equity | 46.780 | 49.181 | 49.052 | 49.095 | 50.740 | 52.952 | 54.724 | 62.663 | 55.332 | 60.403 | 65.364 | 68.119 |
| Long-term debt | 1.027 | 0 | 0 | 0 | 0 | 0 | 1.387 | 3.897 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.833 | 14.952 | 13.973 | 18.141 | 18.215 | 18.086 | 16.305 | 22.634 | 24.362 | 21.177 | 20.509 | 23.334 |
| Total debt | 15.860 | 14.952 | 13.973 | 18.141 | 18.215 | 18.086 | 17.692 | 26.531 | 24.362 | 21.177 | 20.509 | 23.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 1975 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
RO | Audit | 1975 | — | — |
OE Audit | Audit | 1992 | — | — |
CR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Skytte Damø | Management | 0 companies |
| Philippe Heinz Heiniger | Chief Executive Officer | 0 companies |
| Henrik Skytte Damø | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Ole Mørck | Audit | 0 companies |
| Ove Elgaard Carlsen | Audit | 0 companies |
| Carsten Ravnhøj | Chief Executive Officer | 0 companies |
| Sönke Bandixen | Board of Directors | 0 companies |
| Hans Christoph Bleiker | Board of Directors | 0 companies |
| Heinrich Landert | Board of Directors | 0 companies |
| Niels Erik Markussen | Chairman | 0 companies |
| Per Martin Ingwersen Markussen | Board of Directors | 0 companies |
| Christoph Marc Ernst | Board of Directors | 0 companies |
| Patrik Franz Robert Kilchmann | Board of Directors | 0 companies |
| Edwin Stähli | Board of Directors | 0 companies |
| Markus Anton Staub | Board of Directors | 0 companies |
| Anja Margretha Landert | Chairman | 0 companies |
| Norbert Rudolf Thalmann | Board of Directors | 0 companies |
| Philippe Heinz Heiniger | Chairman | 0 companies |
| Patrik Franz Robert Kilchmann | Board of Directors | 0 companies |
| Walter Schwyter | Board of Directors | 0 companies |
| Rudolf Bruno Osterwalder | Board of Directors | 0 companies |
| Martin Schneeberger | Board of Directors | 0 companies |
| Ursula Marie Matzenbach | Board of Directors | 0 companies |
| Felix Landert | Board of Directors | 0 companies |
| Daniel Roth | Board of Directors | 0 companies |