| Revenue | DKK 36,9M | -18% |
| EBITDA | DKK 14,7M | -34% |
| Net profit | DKK 6,1M | -48% |
| Total assets | DKK 98,3M | -5% |
| Equity | DKK 92M | -4% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.879 | 25.474 | 38.094 | — | 53.231 | 33.447 | 33.546 | 31.300 | 31.434 | 43.443 | 56.400 | 44.953 | 36.878 |
| Staff expenses | -16.698 | -16.730 | -18.594 | -20.136 | -21.663 | -18.688 | -18.408 | -18.710 | -18.494 | -20.825 | -24.106 | -22.747 | -22.150 |
| EBITDA | 15.182 | 8.744 | 19.500 | 24.828 | 31.568 | 14.759 | 15.138 | 12.590 | 12.939 | 22.619 | 32.294 | 22.207 | 14.728 |
| Depreciation & amort. | 9.657 | 7.096 | -8.760 | -11.133 | -13.018 | -12.103 | -9.940 | -7.949 | -6.971 | -6.599 | -6.961 | -8.297 | -8.250 |
| EBIT | 5.524 | 1.648 | 10.741 | 13.695 | 18.550 | 2.656 | 5.198 | 4.640 | 5.969 | 16.020 | 25.333 | 13.910 | 6.478 |
| Net financials | -157 | -146 | -157 | -1.292 | 496 | 29 | 55 | -46 | -174 | -243 | -155 | 1.092 | 1.347 |
| Profit before tax | 5.367 | 1.502 | 10.584 | 12.403 | 19.046 | 2.685 | 5.253 | 4.595 | 5.795 | 15.777 | 25.178 | 15.001 | 7.824 |
| Tax | 1.387 | 349 | 2.468 | 2.995 | 4.222 | 637 | 1.223 | 1.048 | 1.291 | 3.507 | 5.574 | 3.350 | 1.760 |
| Net profit | 3.980 | 1.153 | 8.116 | 9.408 | 14.824 | 2.047 | 4.031 | 3.547 | 4.504 | 12.270 | 19.604 | 11.651 | 6.064 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.475 | 58.838 | 72.898 | 71.887 | 77.219 | 72.230 | 76.213 | 79.265 | 81.492 | 90.485 | 105.488 | 103.475 | 98.329 |
| Equity | 46.783 | 47.140 | 55.025 | 62.810 | 68.353 | 67.435 | 71.056 | 73.797 | 75.301 | 83.570 | 95.774 | 95.426 | 91.990 |
| Long-term debt | 5.963 | 5.455 | 4.914 | 0 | 0 | 0 | 0 | 501 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.729 | 6.217 | 12.333 | 8.387 | 8.722 | 4.593 | 4.997 | 4.967 | 6.192 | 6.915 | 9.713 | 8.049 | 6.339 |
| Total debt | 12.692 | 11.672 | 17.247 | 8.387 | 8.722 | 4.593 | 4.997 | 5.468 | 6.192 | 6.915 | 9.713 | 8.049 | 6.339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Management | Management | 2000 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JM Management | Management | 1981 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1981 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 90.0% | 90.0% | 2009 | |
| Individual | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Jensen | Management | 0 companies |
| Jacob Bjerregaard Christensen | Chief Executive Officer | 0 companies |
| Josef Maier | Management | 0 companies |
| Michael Ahrenkiel Støvelbæk | Chief Executive Officer | 0 companies |
| Jan Sølund Blangstrup | Management | 0 companies |
| Ole Michael Kalør | Board of Directors | 0 companies |
| Niels Jensen Nørrelykke | Board of Directors | 0 companies |
| Barbara Vetter | Chairman | 0 companies |
| Udo Johannes Vetter | Board of Directors | 0 companies |
| Erk Uwe Carstensen | Board of Directors | 0 companies |
| Klaus Otto Zimmermann | Board of Directors | 0 companies |
| Barbara Brost | Board of Directors | 0 companies |
| Peter Fischer | Board of Directors | 0 companies |
| Bent Folner | Board of Directors | 0 companies |
| Gertrud Maria Maier | Board of Directors | 0 companies |
| Dirk Dietrich Hugo Hansen | Board of Directors | 0 companies |