| Revenue | DKK 9,4M | +4% |
| EBITDA | DKK 1M | +26% |
| Net profit | DKK 244K | +851% |
| Total assets | DKK 30,3M | -3% |
| Equity | DKK 17,8M | +1% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53.645 | 56.547 | 58.069 | 59.030 | 58.252 | 58.244 | 9.409 | 10.326 | 10.491 | 10.552 | 7.780 | 9.089 | 9.419 |
| Staff expenses | -7.646 | -7.621 | -7.721 | -8.093 | -8.230 | -7.954 | -8.225 | -8.128 | -8.326 | -8.751 | -8.627 | -8.289 | -8.409 |
| EBITDA | 1.143 | 1.848 | 2.202 | 2.106 | 1.557 | 1.008 | 1.184 | 2.198 | 996 | 1.801 | -847 | 800 | 1.010 |
| Depreciation & amort. | -1.276 | -1.258 | -1.227 | -1.180 | -1.165 | -968 | -955 | -966 | -767 | -751 | -929 | -1.031 | -1.028 |
| EBIT | -133 | 590 | 975 | 926 | 392 | 40 | 229 | 1.232 | 229 | 1.050 | -1.776 | -230 | -18 |
| Net financials | -332 | -414 | -386 | -342 | -314 | -265 | -260 | -199 | -131 | -61 | -12 | 261 | 327 |
| Profit before tax | -224 | 179 | 596 | 589 | 83 | -225 | -31 | 1.033 | 1.268 | 988 | -1.788 | 30 | 309 |
| Tax | 119 | -91 | 162 | 106 | 11 | -57 | -13 | 291 | 281 | 216 | -397 | 5 | 65 |
| Net profit | -344 | 270 | 434 | 483 | 72 | -169 | -18 | 742 | 987 | 772 | -1.391 | 26 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.369 | 31.332 | 30.815 | 30.923 | 30.986 | 29.998 | 26.398 | 26.949 | 28.451 | 33.009 | 28.111 | 31.191 | 30.320 |
| Equity | 13.414 | 14.303 | 14.103 | 14.857 | 14.927 | 15.023 | 15.171 | 15.961 | 17.117 | 18.206 | 17.487 | 17.634 | 17.759 |
| Long-term debt | 9.542 | 8.938 | 8.345 | 9.880 | 9.292 | 8.368 | 7.558 | 7.159 | 6.784 | 5.782 | 4.317 | 3.706 | 3.269 |
| Short-term debt | 8.734 | 7.304 | 7.629 | 5.264 | 5.840 | 5.667 | 2.700 | 2.560 | 3.036 | 7.400 | 4.904 | 8.411 | 7.822 |
| Total debt | 18.277 | 16.241 | 15.974 | 15.144 | 15.132 | 14.035 | 10.259 | 9.719 | 9.819 | 13.183 | 9.220 | 12.116 | 11.091 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Unofficial title | Unofficial title | 1873 | — | — |
FJ Unofficial title | Unofficial title | 2017 | — | — |
KØ Deputy | Deputy | 1999 | — | — |
JW Deputy | Deputy | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1873 | — | — | |
| Board of Directors | 1873 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1873 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1873 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Per Torben Jensen | Unofficial title | 0 companies |
| Frank Juul Christiansen | Unofficial title | 0 companies |
| Kim Ørum | Deputy | 0 companies |
| Josefine Worm Olsen | Deputy | 0 companies |
| Annette Høve Nielsen | Board of Directors | 0 companies |
| Conni Nina Jensen | Board of Directors | 0 companies |
| Lene Laursen | Board of Directors | 0 companies |
| Allan Rene Bojer | Board of Directors | 0 companies |
| Johnny Andersen | Board of Directors | 0 companies |
| Lone Busk Damgaard | Board of Directors | 0 companies |
| Tove Pedersen | Board of Directors | 0 companies |
| Jørgen Thomsen | Board of Directors | 0 companies |
| Kenneth Toftgård Øxenholt | Board of Directors | 0 companies |
| Merete Busk Rasmussen | Board of Directors | 0 companies |
| Kasper Vendrup Thun | Board of Directors | 0 companies |
| Mikki Green Nihøj | Board of Directors | 0 companies |
| Kitty Rytgaard | Deputy Chairman | 0 companies |
| Morten Kreutz Nielsen | Chairman | 0 companies |
| Palle Troelsen | Board of Directors | 0 companies |
| Flemming Boe Jacobsen | Board of Directors | 0 companies |
| Marianne Rytter Rasmussen | Board of Directors | 0 companies |
| Henrik Olsen | Board of Directors | 0 companies |
| Hanne Jacobsen | Board of Directors | 0 companies |
| Dennis Birkelund | Board of Directors | 0 companies |
| Vibeke Lisbeth Frost | Deputy Chairman | 0 companies |
| Inge Hilde Rasmussen | Board of Directors | 0 companies |
| Henrik Bjerregaard Dreboldt | Board of Directors | 0 companies |
| Charlotte Wagner | Board of Directors | 0 companies |
| Steen Søndergaard Hansen | Board of Directors | 0 companies |
| Connie Rasmussen | Board of Directors | 0 companies |