| Revenue | DKK 148,2M | +5% |
| EBITDA | DKK 732K | -65% |
| Net profit | DKK 72K | -94% |
| Total assets | DKK 24,9M | -2% |
| Equity | DKK 9,4M | -6% |
| Employees | 45 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 113.602 | 126.837 | 135.184 | 140.685 | 148.226 |
| Staff expenses | -12.397 | -12.921 | -18.234 | -19.635 | -20.181 |
| EBITDA | 1.125 | 1.744 | 2.645 | 2.104 | 732 |
| Depreciation & amort. | -414 | -372 | -387 | -253 | -374 |
| EBIT | 711 | 1.371 | 2.258 | 1.851 | 358 |
| Net financials | 829 | -66 | -139 | -300 | -266 |
| Profit before tax | 1.540 | 1.305 | 2.119 | 1.552 | 92 |
| Tax | 339 | 287 | 462 | 341 | 20 |
| Net profit | 1.201 | 1.018 | 1.657 | 1.211 | 72 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 24.565 | 24.366 | 22.049 | 25.497 | 24.914 |
| Equity | 8.223 | 8.641 | 9.798 | 10.009 | 9.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 994 |
| Short-term debt | 15.917 | 15.081 | 11.595 | 14.798 | 13.859 |
| Total debt | 15.917 | 15.081 | 11.595 | 14.798 | 14.853 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AL Management | Management | 2003 |
| Former (2) | ||
JE Management | Management | 1981 – 2003 |
EG Audit | Audit | 1981 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2009 | |
| Chairman | 1981 | |
| Board of Directors | 2022 | |
| Former (5) | ||
| Chairman | 1981 – 1994 | |
| Board of Directors | 1981 – 1998 | |
| Board of Directors | 1981 – 2009 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 1981 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Kamp | Management | 0 companies |
| Elo Green | Audit | 0 companies |
| Allan Lindberg | Management | 0 companies |
| Kurt Toldsted | Chairman | 0 companies |
| Frank Søe | Board of Directors | 0 companies |
| Lars Peter Petersen | Board of Directors | 0 companies |
| Vibeke Lindberg | Board of Directors | 0 companies |
| Gitte Bach Steinlein | Board of Directors | 0 companies |
| John Harry Juul Schjerning | Board of Directors | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |
| Philip Casmose Christensen | Board of Directors | 0 companies |