| Revenue | DKK 32,2M | -17% |
| EBITDA | DKK 7,6M | -42% |
| Net profit | DKK 6,4M | -45% |
| Total assets | DKK 110,7M | +10% |
| Equity | DKK 43,6M | +19% |
| Employees | 35 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42.942 | 37.163 | 30.445 | 29.609 | 32.859 | 26.966 | 28.795 | 21.530 | 11.739 | 24.366 | 38.585 | 32.202 |
| Staff expenses | -17.651 | -24.186 | -21.019 | -19.718 | -21.135 | -22.556 | -20.422 | -22.901 | -24.089 | -22.901 | -25.486 | -24.641 |
| EBITDA | 25.291 | 12.977 | 9.426 | 9.891 | 11.724 | 4.410 | 8.373 | 4.112 | -12.349 | 1.465 | 13.099 | 7.562 |
| Depreciation & amort. | -2.472 | -4.213 | -2.036 | -1.824 | -1.783 | -1.360 | -1.125 | -1.062 | -1.081 | -1.213 | -1.047 | -3.376 |
| EBIT | 22.819 | 8.764 | 7.391 | 8.067 | 9.941 | 3.050 | 7.248 | 3.050 | -13.430 | 252 | 12.052 | 4.185 |
| Net financials | -927 | -4.029 | 53 | -6 | -2.973 | -1.637 | -2.343 | 1.641 | 2.864 | 1.915 | 1.600 | 3.479 |
| Profit before tax | 21.893 | 4.735 | 7.444 | 8.061 | 6.968 | 1.413 | 4.905 | -793 | -10.566 | 2.167 | 13.652 | 7.665 |
| Tax | 5.434 | 2.396 | 1.778 | 1.830 | 1.945 | 762 | 1.457 | -905 | -3.212 | -462 | 2.074 | 1.286 |
| Net profit | 16.458 | 2.339 | 5.666 | 6.231 | 5.023 | 651 | 3.448 | 112 | -7.354 | 2.629 | 11.577 | 6.378 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127.099 | 96.860 | 70.057 | 72.443 | 87.094 | 76.779 | 75.893 | 88.831 | 93.542 | 115.579 | 100.617 | 110.655 |
| Equity | 53.179 | 47.416 | 37.101 | 38.412 | 37.126 | 31.645 | 35.553 | 30.326 | 24.451 | 25.653 | 36.557 | 43.650 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 470 | 1.461 | 0 | 0 | 0 | 0 |
| Short-term debt | 72.139 | 48.297 | 32.050 | 33.120 | 48.429 | 43.252 | 39.092 | 57.044 | 69.091 | 89.089 | 63.014 | 66.137 |
| Total debt | 72.139 | 48.297 | 32.050 | 33.120 | 48.429 | 43.252 | 39.562 | 58.505 | 69.091 | 89.089 | 63.014 | 66.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2005 | — | — |
PA Management | Management | 1982 | — | — |
PS Management | Management | 1982 | — | — |
TD Management | Management | 1996 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SK Management | Management | 2005 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
NE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESMI A/S | Company | 100.0% | 100.0% | 2012 |
Flow Danish BidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Wessberg Larsen | Management | 0 companies |
| Peter Andreas Jerichow | Management | 0 companies |
| Per Søtang Lauridsen | Management | 0 companies |
| Thor Due | Management | 0 companies |
| Henrik Lindstrøm Knudsen | Chief Executive Officer | 0 companies |
| Søren Klarskov Vilby | Management | 0 companies |
| Jan Thaarup | Chief Executive Officer | 0 companies |
| Niels Erik Jensen | Management | 0 companies |
| Hung Chung Humphrey Lau | Chairman | 0 companies |
| Michael Garnett | Board of Directors | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Arnold William Marshall | Board of Directors | 0 companies |
| Niels Ørskov | Board of Directors | 0 companies |
| David Salt | Board of Directors | 0 companies |
| Christian Emborg | Board of Directors | 0 companies |
| Hans Thorndahl | Board of Directors | 0 companies |
| Leo Bruno Larsen | Board of Directors | 0 companies |
| Christopher J. Morris | Board of Directors | 0 companies |
| Clas Nylandsted Andersen | Chairman | 0 companies |
| Hans Erik Frost | Board of Directors | 0 companies |
| Frederik Christian Mathiesen | Board of Directors | 0 companies |
| Bjarke Brøns | Board of Directors | 0 companies |
| Jens Kampmann | Chairman | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |