| Revenue | DKK 70,9M | -5% |
| EBITDA | DKK 8,3M | -1% |
| Net profit | DKK 18,2M | -30% |
| Total assets | DKK 56,2M | -27% |
| Equity | DKK 39,8M | -24% |
| Employees | 49 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 108.282 | 37.117 | 31.185 | 34.545 | 37.902 | 100.188 | 60.940 | 37.521 | 55.851 | 46.342 | 74.805 | 70.931 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38.443 | -37.787 | -38.014 | -31.859 | -31.276 | -27.475 | -19.360 | -20.668 | -19.830 | -22.138 | -23.218 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.467 | -2.089 | -4.228 | -6.002 | 1.571 | 258 | -2.428 | -7.074 | -501 | -179 | 8.450 | 8.336 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.467 | -2.089 | -4.228 | -6.002 | 1.571 | 258 | -2.428 | -7.074 | -501 | -179 | 8.450 | 8.336 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.612 | -2.921 | -1.925 | -1.028 | -1.042 | 625 | -5.376 | 3.434 | 5.066 | 7.329 | 18.516 | 11.591 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.855 | -5.010 | -6.268 | -7.027 | 529 | 883 | -4.149 | 5.541 | 9.740 | 7.150 | 26.966 | 19.927 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.380 | -0 | 479 | -191 | -100 | 200 | -300 | 900 | -100 | -200 | 900 | 1.714 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.475 | -5.010 | -6.747 | -6.836 | 629 | 683 | -3.849 | 4.641 | 9.840 | 7.350 | 26.066 | 18.213 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.143 | 62.259 | 63.270 | 58.568 | 55.463 | 71.609 | 58.747 | 55.993 | 57.492 | 66.712 | 76.950 | 56.175 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 29.516 | 22.833 | 19.061 | 11.994 | 14.180 | 19.087 | 20.289 | 24.644 | 35.274 | 33.855 | 52.278 | 39.778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 909 | 230 | 6.981 | 10.204 | 9.500 | 9.500 | 11.994 | 9.173 | 6.209 | 7.671 | 4.399 | 2.960 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.608 | 32.720 | 32.650 | 32.430 | 28.185 | 39.778 | 23.599 | 19.265 | 13.043 | 24.089 | 20.273 | 13.237 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.517 | 32.950 | 39.631 | 42.634 | 37.685 | 49.278 | 35.593 | 28.438 | 19.252 | 31.760 | 24.672 | 16.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Deputy | 2002 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
AP Deputy | Deputy | 1963 | — | — |
FD Management | Management | 1963 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HP Deputy | Deputy | 1998 | — | — |
JK | Deputy | 2010 | — | — |
LF Deputy | Deputy | 2006 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
EM Management | Management | 2001 | — | — |
FD Management | Management | 1963 | — | — |
NE Management | Management | 1963 | — | — |
FA Management | Management | 2001 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1963 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 1963 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
ER | Board of Directors | 1963 | — | — |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1963 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1963 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Modulex Group ApS | Company | 100.0% | 100.0% | 2021 |
Thorsen Equity ApS | Company | 50.0% | 50.0% | 2019 |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 66.7% | 66.7% | 2009 | |
| Individual | 33.3% | 33.3% | 2020 | |
GULDBRAND HOLDING, BILLUND ApS | Company | 5.0% | 5.0% | 2014 |
SELMONT A/S | Company | 5.0% | 5.0% | 2014 |
VON SCHNEIDER INVEST ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Strandhave | Deputy | 0 companies |
| Søren Bendt | Chief Executive Officer | 0 companies |
| Arne Pagh | Deputy | 0 companies |
| Finn Dahlgaard | Management | 0 companies |
| Henrik Kraft Scharling | Chief Executive Officer | 0 companies |
| Hans-Henrik Petersen | Deputy | 0 companies |
| Jens Kristian Jensen Nørbygård | Deputy | 0 companies |
| Lisbeth Fegge | Deputy | 0 companies |
| Ketil Mølbach Staalesen | Chief Executive Officer | 0 companies |
| Jørgen Peter Sørensen | Chief Executive Officer | 0 companies |
| Eric Michael Kirwan | Management | 0 companies |
| Finn Drachmann | Management | 0 companies |
| Niels Erik Lundvig | Management | 0 companies |
| Finn Andersen | Management | 0 companies |
| Jens Brinkmann | Chief Executive Officer | 0 companies |
| Eric Michael Kirwan | Chief Executive Officer | 0 companies |
| Christian Iversen | Chairman | 0 companies |
| Keld Sengeløv | Deputy Chairman | 0 companies |
| Stig Christensen | Chairman | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Kim Pedersen | Board of Directors | 0 companies |
| Søren Sonne | Chairman | 0 companies |
| Hans-Christian Ohrt | Board of Directors | 0 companies |
| Claus Søberg Larsen | Board of Directors | 0 companies |
| Jenni Nisted Møller Christensen | Board of Directors | 0 companies |
| Bjarne Engbjerg-Pedersen | Board of Directors | 0 companies |
| Erik Knudsen Starup | Board of Directors | 0 companies |
| Per Feldthaus | Board of Directors | 0 companies |
| Carsten Jørgensen | Board of Directors | 0 companies |
| Lars Hynding Paulsen | Board of Directors | 0 companies |
| Kjeld Kirk Kristiansen | Chairman | 0 companies |
| Casper Kirk Johansen | Board of Directors | 0 companies |
| Søren Schøllhammer | Board of Directors | 0 companies |
| Steen Agerbo Bødtker | Board of Directors | 0 companies |
| Eva Rafn | Board of Directors | 0 companies |
| Peter Olsen | Board of Directors | 0 companies |
| Kari Tang | Board of Directors | 0 companies |
| Klaus Hougaard | Board of Directors | 0 companies |
| Flemming Schandorff Knudsen | Board of Directors | 0 companies |
| Bent Pedersen | Chairman | 0 companies |
| Christian Foldberg Rovsing | Board of Directors | 0 companies |
| Malling Alminde Nielsen | Board of Directors | 0 companies |
| Peter Nikolajsen | Board of Directors | 0 companies |
| Hans Jakob Henningsen | Board of Directors | 0 companies |
| Claus Schneider Vitting | Board of Directors | 0 companies |
| Anders Brix | Board of Directors | 0 companies |
| Steffen Balle Jensen | Board of Directors | 0 companies |
| Jens Guldbrand Hansen | Board of Directors | 0 companies |
| Inge Storm Spicker | Board of Directors | 0 companies |
| Philippa Clare Brown | Board of Directors | 0 companies |
| Jens Jesper Ovesen | Chairman | 0 companies |
| Vagn Holck-Andersen | Board of Directors | 0 companies |
| Jens Alfred Iversen | Chairman | 0 companies |
| Godtfred Kirk Christiansen | Chairman | 0 companies |
| Søren Lindgaard | Board of Directors | 0 companies |
| Kim Graven Nielsen | Deputy Chairman | 0 companies |