| Revenue | DKK 10,5M | +2% |
| EBITDA | DKK 612K | -33% |
| Net profit | DKK -740K | -1011% |
| Total assets | DKK 42,2M | +0% |
| Equity | DKK 19,7M | -4% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56.664 | 59.437 | 63.678 | 69.532 | 69.765 | 74.581 | 10.601 | 10.540 | 12.005 | 12.050 | 9.285 | 10.324 | 10.518 |
| Staff expenses | -5.598 | -6.322 | -6.642 | -7.189 | -7.931 | -8.450 | -9.248 | -8.556 | -8.686 | -8.663 | -8.943 | -9.406 | -9.907 |
| EBITDA | 2.538 | 2.396 | 2.067 | 3.027 | 1.726 | 2.214 | 1.353 | 1.983 | 1.502 | 3.387 | 343 | 918 | 612 |
| Depreciation & amort. | -1.192 | -1.277 | -1.073 | -1.062 | -1.012 | -1.044 | -909 | -848 | -1.058 | -1.260 | -1.353 | -1.407 | -2.104 |
| EBIT | 1.345 | 1.119 | 994 | 1.965 | 714 | 1.171 | 444 | 1.136 | 444 | 2.128 | -1.011 | -489 | -1.492 |
| Net financials | 121 | -222 | 185 | 481 | 16 | 697 | 905 | 977 | 1.564 | 1.675 | 345 | 575 | 543 |
| Profit before tax | 1.471 | 902 | 1.189 | 2.452 | 735 | 1.867 | 1.349 | 2.113 | 3.825 | 3.803 | -666 | 86 | -950 |
| Tax | 314 | -14 | 140 | 332 | 72 | 280 | 111 | 358 | 525 | 490 | -125 | 153 | -210 |
| Net profit | 1.157 | 916 | 1.049 | 2.119 | 663 | 1.588 | 1.237 | 1.754 | 3.299 | 3.313 | -541 | -67 | -740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.818 | 25.178 | 25.484 | 28.126 | 30.212 | 30.762 | 32.895 | 33.255 | 37.982 | 41.766 | 42.444 | 42.294 | 42.239 |
| Equity | 4.790 | 5.992 | 7.060 | 9.122 | 9.707 | 11.351 | 12.589 | 14.237 | 17.515 | 20.964 | 20.456 | 20.409 | 19.683 |
| Long-term debt | 10.063 | 12.155 | 11.436 | 10.659 | 10.204 | 9.665 | 9.143 | 11.190 | 10.945 | 10.294 | 9.638 | 9.005 | 8.335 |
| Short-term debt | 7.220 | 6.177 | 5.972 | 7.227 | 9.134 | 8.489 | 9.795 | 6.211 | 7.832 | 8.785 | 10.751 | 11.128 | 12.680 |
| Total debt | 17.283 | 18.333 | 17.409 | 17.886 | 19.338 | 18.154 | 18.937 | 17.400 | 18.778 | 19.079 | 20.389 | 20.133 | 21.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Deputy | Deputy | 1995 | — | — |
SB Unofficial title | Unofficial title | 1997 | — | — |
KJ Deputy | Deputy | 1995 | — | — |
AR Deputy | Deputy | 1995 | — | — |
CC Unofficial title | Unofficial title | 2008 | — | — |
RN Deputy | Deputy | 2022 | — | — |
EB Unofficial title | Unofficial title | 1995 | — | — |
HH Unofficial title | Unofficial title | 1995 | — | — |
FJ Deputy | Deputy | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2006 | — | — | |
| Deputy Chairman | 2021 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Børge Neumann Hansen | Deputy | 0 companies |
| Steen Bjarke Hansen | Unofficial title | 0 companies |
| Kjeld Jørgen Jacobsen | Deputy | 0 companies |
| Arne Rohde | Deputy | 0 companies |
| Claus Christensen | Unofficial title | 0 companies |
| Robert Nøddebo Poulsen | Deputy | 0 companies |
| Erling Bechmann | Unofficial title | 0 companies |
| Henning Høj | Unofficial title | 0 companies |
| Flemming Jørgensen | Deputy | 0 companies |
| Anders Porsborg Tietze | Board of Directors | 0 companies |
| Bjørn Gerhard Crone Nielsen | Board of Directors | 0 companies |
| Asger Børge Hansen | Chairman | 0 companies |
| Søren Aage Nørmølle | Board of Directors | 0 companies |
| Vibeke Christensen | Board of Directors | 0 companies |
| Janne Werner Pedersen | Board of Directors | 0 companies |
| Anita Piil Ingvorsen | Board of Directors | 0 companies |
| Jørgen Ramshøj Jensen | Board of Directors | 0 companies |
| Jan Egede Christensen | Board of Directors | 0 companies |
| Hanne Kristine Hansen | Board of Directors | 0 companies |
| Jonna Tuborg Nielsen | Board of Directors | 0 companies |
| Bente Kragh Ingvorsen | Board of Directors | 0 companies |
| Arne Mogens Pedersen | Board of Directors | 0 companies |
| Maria Kjær Jensen | Board of Directors | 0 companies |
| Suzie-Ann Schulze | Board of Directors | 0 companies |
| Marianne Holstener Bargfeldt | Board of Directors | 0 companies |
| Jan Færgegaard | Board of Directors | 0 companies |
| Nan Magner Thiesen | Board of Directors | 0 companies |
| Jens Dalgaard Petersen | Deputy Chairman | 0 companies |
| Knud Frede Dalgaard Petersen | Chairman | 0 companies |
| Jørgen-Anker Molt Ipsen | Chairman | 0 companies |
| Dorthe Kammersgaard Arnø | Deputy Chairman | 0 companies |