| Revenue | DKK 7,1M | -49% |
| EBITDA | DKK 1,5M | -81% |
| Net profit | DKK 3,6M | -54% |
| Total assets | DKK 139,3M | -3% |
| Equity | DKK 111,8M | +3% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37.095 | 30.373 | 18.191 | 18.039 | 28.131 | 12.485 | 26.423 | 9.099 | 10.004 | 16.003 | 14.054 | 7.141 |
| Staff expenses | -15.035 | -15.653 | -15.242 | -14.484 | -13.242 | -9.035 | -4.437 | -4.789 | -4.845 | -5.424 | -5.969 | -5.627 |
| EBITDA | 16.135 | 14.720 | 2.949 | 3.555 | 14.889 | 3.450 | 21.986 | 4.310 | 5.159 | 10.579 | 8.085 | 1.514 |
| Depreciation & amort. | -181 | -176 | -203 | -237 | -218 | -176 | -79 | -13 | -11 | -12 | -16 | -44 |
| EBIT | 15.954 | 14.544 | 2.746 | 3.318 | 14.671 | 3.274 | 21.907 | 4.297 | 5.148 | 10.567 | 8.069 | 1.470 |
| Net financials | 58 | -82 | 102 | -139 | 70 | 97 | 39 | -296 | -27 | 86 | 2.102 | 3.162 |
| Profit before tax | 16.012 | 14.462 | 2.848 | 3.179 | 14.741 | 3.371 | 21.946 | 4.001 | 5.121 | 10.653 | 10.171 | 4.632 |
| Tax | 4.006 | 3.553 | 649 | 703 | 3.248 | 764 | 5.200 | 381 | 1.178 | 2.637 | 2.252 | 1.002 |
| Net profit | 12.006 | 10.909 | 2.199 | 2.476 | 11.493 | 2.607 | 16.746 | 3.620 | 3.943 | 8.016 | 7.919 | 3.630 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.071 | 73.496 | 85.823 | 87.443 | 81.094 | 89.458 | 113.624 | 118.184 | 105.333 | 143.044 | 143.584 | 139.315 |
| Equity | 38.271 | 49.180 | 51.379 | 53.855 | 65.348 | 67.894 | 84.640 | 88.260 | 92.203 | 100.219 | 108.138 | 111.768 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.571 | 24.105 | 34.281 | 33.453 | 15.746 | 21.564 | 28.984 | 29.924 | 13.130 | 42.825 | 35.446 | 27.547 |
| Total debt | 13.571 | 24.105 | 34.281 | 33.453 | 15.746 | 21.564 | 28.984 | 29.924 | 13.130 | 42.825 | 35.446 | 27.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2015 | — | — |
GH Management | Management | 2020 | — | — |
JP Management | Management | 1957 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RW Management | Management | 2017 | — | — |
ME Management | Management | 2017 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
BF Management | Management | 1957 | — | — |
RS Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1957 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1957 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1957 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dietmar Claus Heinrich | Management | 0 companies |
| Gijs Hetterscheid | Management | 0 companies |
| Jørgen Prejsler | Management | 0 companies |
| Jens Christen Marquardsen | Chief Executive Officer | 0 companies |
| Jens Föcker | Chief Executive Officer | 0 companies |
| Regis Walter | Management | 0 companies |
| Marcus Eisenhuth | Management | 0 companies |
| Brian Dumont Hansen | Chief Executive Officer | 0 companies |
| Bruno Franz Johannes Schmidt | Management | 0 companies |
| Robert Schullan | Management | 0 companies |
| Wolfgang Gregor Stamm | Board of Directors | 0 companies |
| Bernhard Wilhelm Edgar Schramm | Board of Directors | 0 companies |
| Peter Schardig | Chairman | 0 companies |
| Peter Hesselholt | Board of Directors | 0 companies |
| Henrik Grøn | Chairman | 0 companies |
| Per Toft-Jensen | Board of Directors | 0 companies |