| Revenue | DKK 3,9M | +9% |
| EBITDA | DKK 4M | +15% |
| Net profit | DKK 2,8M | +9% |
| Total assets | DKK 45,5M | -5% |
| Equity | DKK 19,9M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.563 | 2.844 | 3.127 | 2.940 | 2.773 | 2.973 | 3.288 | 3.535 | 3.669 | 3.646 | 3.585 | 3.542 | 3.866 |
| Staff expenses | -636 | -687 | -813 | -664 | -664 | -702 | -976 | -1.011 | -867 | -778 | -788 | -801 | -814 |
| EBITDA | 1.983 | 2.225 | 2.057 | 1.995 | 2.244 | 2.282 | 2.313 | 2.525 | 4.423 | 3.868 | 3.297 | 3.502 | 4.024 |
| Depreciation & amort. | -0 | -0 | -0 | -28 | -32 | -43 | -32 | -21 | -19 | -19 | -11 | -0 | -11 |
| EBIT | 1.983 | 2.225 | 2.057 | 1.967 | 2.212 | 2.240 | 2.280 | 2.503 | 4.404 | 3.849 | 3.286 | 3.502 | 4.013 |
| Net financials | -1.047 | -584 | -540 | -536 | -439 | -398 | -430 | -291 | -231 | -224 | -265 | -514 | -591 |
| Profit before tax | 936 | 1.641 | 1.517 | 1.431 | 1.774 | 1.841 | 1.850 | 2.212 | 4.173 | 3.625 | 3.021 | 2.988 | 3.422 |
| Tax | 118 | 486 | 370 | 434 | 348 | 380 | 368 | 426 | 507 | 851 | 713 | 435 | 636 |
| Net profit | 818 | 1.155 | 1.147 | 997 | 1.426 | 1.462 | 1.482 | 1.786 | 3.666 | 2.774 | 2.308 | 2.553 | 2.785 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.778 | 44.448 | 42.521 | 43.079 | 41.542 | 41.193 | 41.069 | 40.961 | 42.709 | 43.632 | 44.053 | 47.855 | 45.455 |
| Equity | — | 12.626 | 11.273 | 11.270 | 11.612 | 12.074 | 12.556 | 13.342 | 15.508 | 16.782 | 17.590 | 18.643 | 19.928 |
| Long-term debt | 48.284 | 47.458 | 46.699 | 44.413 | 42.234 | 50.964 | 24.958 | 48.951 | 48.017 | 21.540 | 22.052 | 21.854 | 21.517 |
| Short-term debt | 4.126 | 2.225 | 1.174 | 2.973 | 2.432 | 1.779 | 2.768 | 1.207 | 1.223 | 4.235 | 3.153 | 6.116 | 2.776 |
| Total debt | 52.411 | 49.683 | 31.248 | 31.809 | 44.667 | 52.742 | 27.726 | 50.158 | 49.240 | 25.776 | 25.204 | 27.970 | 24.292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 1982 | — | — |
JK Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEGA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Aage Sømod | Management | 0 companies |
| Jens Koch-Nielsen | Audit | 0 companies |
| Ebbe Høst | Board of Directors | 0 companies |
| Søren Steen Hansen | Board of Directors | 0 companies |
| Flemming Snoer Christensen | Board of Directors | 0 companies |
| Dan Holst | Board of Directors | 0 companies |
| Erik Hovgaard | Board of Directors | 0 companies |
| Jens Kristian Nørgaard | Chairman | 0 companies |
| Henrik Johannes Faber | Board of Directors | 0 companies |
| Ole Benny Erstrup Syhler | Board of Directors | 0 companies |