| Revenue | DKK 293,1M | -1% |
| EBITDA | DKK -4M | -169% |
| Net profit | DKK 68K | -99% |
| Total assets | DKK 296,5M | +14% |
| Equity | DKK 139,4M | -2% |
| Employees | 129 | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 208.720 | 230.146 | 48.069 | 34.069 | 36.504 | 35.187 | 37.392 | 268.030 | 321.198 | 290.550 | 295.816 | 293.053 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45.391 | -44.348 | -44.559 | -42.396 | -0 | -43.219 | -50.273 | -0 | -65.643 | -56.592 | -64.256 | -65.980 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.295 | 13.272 | 15.249 | 4.475 | 6.552 | 4.904 | 3.679 | 6.167 | -268 | -3.336 | 5.767 | -3.983 |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.295 | 13.272 | 15.249 | 4.475 | 6.552 | 4.904 | 3.679 | 6.167 | -268 | -3.336 | 5.767 | -3.983 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.595 | -3.299 | -1.291 | 1.227 | -582 | -313 | 2.653 | 11.929 | 16.918 | 4.720 | -999 | -1.066 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.700 | 9.973 | 13.958 | 5.702 | 5.764 | 4.594 | 6.510 | 18.096 | 16.650 | 1.395 | 8.359 | -117 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.638 | 2.769 | 3.540 | 699 | 1.462 | 816 | 1.068 | 767 | 208 | -1.339 | 1.449 | -185 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.062 | 7.204 | 10.418 | 5.003 | 4.302 | 3.778 | 5.442 | 17.329 | 16.442 | 2.734 | 6.910 | 68 |
| 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 | 167.655 | 169.790 | 174.024 | 161.438 | 155.637 | 151.707 | 193.231 | 205.141 | 255.867 | 257.419 | 261.087 | 296.481 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 85.310 | 93.623 | 101.161 | 100.868 | 102.334 | 104.186 | 107.619 | 120.928 | 137.585 | 137.119 | 141.675 | 139.368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.245 | 38.157 | 29.985 | 23.454 | 17.139 | 13.271 | 32.036 | 40.676 | 34.667 | 34.358 | 26.949 | 27.021 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.510 | 30.410 | 35.503 | 30.151 | 29.535 | 27.640 | 47.766 | 39.091 | 79.063 | 81.680 | 87.611 | 125.303 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.755 | 68.567 | 65.488 | 53.605 | 46.674 | 40.911 | 79.802 | 79.767 | 113.730 | 116.038 | 114.560 | 152.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 1999 | — | — |
ET Management | Management | 1982 | — | — |
P | Audit | 1982 | — | — |
FJ Management | Management | 1999 | — | — |
JH Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 | |
FG KAPITAL ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Friis | Management | 0 companies |
| Erik Torrild | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Francois Jacques Marcel Grimal | Management | 0 companies |
| Jens Hald | Audit | 0 companies |
| Bo Uggerhøj | Chairman | 0 companies |
| Stefan Dolle | Board of Directors | 0 companies |
| Jørgen Kjær Jacobsen | Chairman | 0 companies |
| Hans-Hermann Rahlmeyer | Board of Directors | 0 companies |
| Matthias Dolle | Board of Directors | 0 companies |
| Carl Dolle | Board of Directors | 0 companies |