| Revenue | DKK 21,3M | -6% |
| EBITDA | DKK 4,4M | -24% |
| Net profit | DKK 2,2M | -30% |
| Total assets | DKK 30,1M | -6% |
| Equity | DKK 16,7M | -2% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.642 | 7.752 | 8.775 | — | 8.308 | 16.667 | 18.665 | 16.650 | 18.875 | 20.680 | 21.795 | 21.001 | 22.600 | 21.293 |
| Staff expenses | -6.533 | -6.576 | -6.444 | -6.903 | -7.987 | -14.803 | -14.671 | -14.036 | -12.668 | -14.063 | -14.664 | -15.884 | -16.824 | -16.922 |
| EBITDA | 1.109 | 1.176 | 2.235 | 1.308 | 321 | 1.865 | 3.994 | 2.614 | 6.207 | 6.617 | 7.031 | 5.118 | 5.745 | 4.371 |
| Depreciation & amort. | 896 | -901 | -764 | -585 | -492 | -839 | -929 | -1.276 | -891 | -1.038 | -1.175 | -1.380 | -1.312 | -1.284 |
| EBIT | 212 | 276 | 1.471 | 723 | -171 | 1.026 | 3.065 | 1.338 | 5.315 | 5.579 | 5.855 | 3.738 | 4.434 | 3.087 |
| Net financials | -452 | -432 | -339 | -264 | -281 | -515 | -334 | 68 | -132 | -162 | 484 | -495 | -467 | -295 |
| Profit before tax | -148 | -78 | 1.132 | 458 | -451 | 510 | 2.731 | 1.406 | 5.184 | 5.417 | 6.340 | 3.243 | 3.967 | 2.792 |
| Tax | 46 | 39 | 263 | 82 | -87 | 122 | 611 | 328 | 1.149 | 1.204 | 1.407 | 712 | 881 | 624 |
| Net profit | -194 | -117 | 870 | 376 | -364 | 388 | 2.120 | 1.079 | 4.034 | 4.213 | 4.932 | 2.531 | 3.086 | 2.168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.762 | 14.771 | 13.743 | 13.334 | 13.198 | 30.479 | 30.729 | 28.461 | 28.381 | 29.717 | 33.612 | 32.951 | 31.910 | 30.054 |
| Equity | 4.202 | 4.085 | 4.955 | 4.503 | 4.138 | 8.756 | 10.876 | 11.954 | 13.989 | 14.201 | 16.134 | 15.905 | 16.991 | 16.659 |
| Long-term debt | 2.821 | 2.655 | 2.456 | 2.237 | 2.023 | 1.951 | 1.498 | 6.075 | 5.553 | 5.248 | 4.332 | 4.074 | 3.812 | 3.547 |
| Short-term debt | 8.229 | 7.560 | 5.787 | 6.097 | 6.565 | 19.159 | 17.268 | 9.335 | 7.566 | 8.858 | 11.651 | 11.468 | 9.668 | 8.511 |
| Total debt | 11.050 | 10.215 | 8.243 | 8.334 | 8.587 | 21.110 | 18.766 | 15.411 | 13.119 | 14.106 | 15.983 | 15.542 | 13.481 | 12.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 1975 | — | — |
GG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KS Management | Management | 2000 | — | — |
UH Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
PETRY HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
NYARP HOLDING DANMARK ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Schärfe | Management | 0 companies |
| Glenn Goltermann Lassen | Chief Executive Officer | 0 companies |
| Kent Schärfe | Management | 0 companies |
| Ulrich Hein Boe Nielsen | Chief Executive Officer | 0 companies |
| Emil Henrik Mella | Board of Directors | 0 companies |
| Lars Håkan Fredriksson | Board of Directors | 0 companies |
| Jens Kurt Bisballe Jensen | Board of Directors | 0 companies |
| Gösta Gilbert Löfgren | Board of Directors | 0 companies |
| Gösta Morgan Löfgren | Chairman | 0 companies |
| Kjell Stefan Dahlstrand | Board of Directors | 0 companies |
| John Schärfe | Board of Directors | 0 companies |
| Flemming Petry | Board of Directors | 0 companies |
| Mattias Kronborg | Board of Directors | 0 companies |