| Revenue | DKK 565,3M | +4% |
| EBITDA | DKK 8M | -20% |
| Net profit | DKK 7,3M | -4% |
| Total assets | DKK 216,7M | +18% |
| Equity | DKK 78,2M | +10% |
| Employees | 50 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 521.444 | 479.393 | 362.830 | 378.312 | 388.080 | 437.961 | 469.214 | 498.650 | 543.117 | 565.327 |
| Staff expenses | -0 | -0 | -0 | -0 | -34.844 | -41.624 | -59.280 | -59.203 | -60.034 | -65.146 |
| EBITDA | 27.052 | 19.297 | 8.722 | 1.596 | 9.665 | 10.948 | 11.803 | 14.132 | 10.034 | 8.010 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3.212 | -2.001 | -2.026 | -3.254 | -1.675 | -448 |
| EBIT | 27.052 | 19.297 | 8.722 | 1.596 | 6.453 | 8.947 | 9.777 | 10.878 | 8.359 | 7.562 |
| Net financials | -18.528 | 6.429 | -3.486 | -1.084 | 536 | -143 | -275 | 108 | 1.361 | 1.815 |
| Profit before tax | 8.524 | 25.726 | 5.236 | 512 | 6.989 | 8.804 | 9.502 | 10.986 | 9.720 | 9.377 |
| Tax | 35.242 | 7.259 | 1.981 | 136 | 1.940 | 1.944 | 2.103 | 2.442 | 2.143 | 2.077 |
| Net profit | -26.718 | 18.467 | 3.255 | 376 | 5.049 | 6.860 | 7.399 | 8.544 | 7.577 | 7.300 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 680.958 | 445.350 | 345.102 | 346.684 | 351.517 | 390.685 | 351.089 | 206.754 | 182.885 | 216.677 |
| Equity | 461.166 | 239.633 | 242.888 | 68.221 | 73.270 | 72.295 | 254.737 | 63.281 | 70.858 | 78.158 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.266 | 0 | -630 | -1.268 | -926 | -631 |
| Short-term debt | 218.265 | 204.295 | 100.207 | 276.762 | 275.734 | 318.390 | 96.352 | 143.473 | 112.027 | 138.519 |
| Total debt | 219.792 | 204.295 | 100.207 | 276.762 | 277.000 | 318.390 | 96.352 | 143.473 | 112.027 | 138.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IN Management | Management | 2024 | — | — |
BA Management | Management | 1961 | — | — |
AA Deputy | Deputy | 2012 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BH Management | Management | 1961 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Deputy | Deputy | 2001 | — | — |
Av Management | Management | 2011 | — | — |
JW Deputy | Deputy | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1961 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1993 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1961 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Isabelle Neuteboom Nielsen | Management | 0 companies |
| Bo Anders Kollberg | Management | 0 companies |
| Anita Andersen | Deputy | 0 companies |
| Michael Pedersen | Chief Executive Officer | 0 companies |
| Bo Hermann Lindgren | Management | 0 companies |
| Birgitte Lohmann Rindom | Chief Executive Officer | 0 companies |
| Jens Stavnshøj | Deputy | 0 companies |
| Anton van de Putte | Management | 0 companies |
| Jan Winther Hansen | Deputy | 0 companies |
| Marianne Holm Uggerhøj | Board of Directors | 0 companies |
| Trine Knudsen | Board of Directors | 0 companies |
| Lone Andrea Gade | Board of Directors | 0 companies |
| Erik Mohr Mersing | Board of Directors | 0 companies |
| Kirsten Westphal Nielsen | Board of Directors | 0 companies |
| Daniel Gustave Dupre | Board of Directors | 0 companies |
| Charlotte Laybourn | Board of Directors | 0 companies |
| Pieter Schipper | Board of Directors | 0 companies |
| Birgit Irene Abel | Board of Directors | 0 companies |
| Lau Viggo Ploug Albjerg | Board of Directors | 0 companies |
| Søren Thorup Kruuse | Board of Directors | 0 companies |
| Anette Kildegaard Møller | Board of Directors | 0 companies |
| Adrian Karl Bauer | Board of Directors | 0 companies |
| Mark Andrew Waters | Board of Directors | 0 companies |
| Stephen Michael Charlesworth | Board of Directors | 0 companies |
| Jonas Bille Rüdiger | Chairman | 0 companies |
| Ole Jensen-Dahm | Board of Directors | 0 companies |
| Frits Dybvad Bruun | Board of Directors | 0 companies |
| Thomas Maximilian Maurer | Chairman | 0 companies |
| Lise Wrona | Board of Directors | 0 companies |
| Niels Walther-Rasmussen | Chairman | 0 companies |
| Sarah Bjerregaard Mangor | Board of Directors | 0 companies |
| Carlos Alfredo Oropeza | Board of Directors | 0 companies |
| Robert Gelvan | Board of Directors | 0 companies |
| Jette Hassi Olsen | Board of Directors | 0 companies |
| Simon Patrick O Neal Pulsford | Board of Directors | 0 companies |
| Thomas Maximilian Maurer | Chairman | 0 companies |
| Claus Mahler Larsen | Board of Directors | 0 companies |
| Magnus Tegström | Chairman | 0 companies |
| Jan Rose Pedersen | Board of Directors | 0 companies |
| Elisabeth Rita Culligan | Board of Directors | 0 companies |