| Revenue | DKK 32,4M | +46% |
| EBITDA | DKK 6,7M | +2080% |
| Net profit | DKK 4,2M | +431% |
| Total assets | DKK 32,2M | +27% |
| Equity | DKK 15,9M | +36% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.262 | 20.786 | 23.971 | 25.143 | 24.358 | 18.861 | 84.992 | 100.623 | 66.943 | 19.459 | 25.019 | 33.355 | 22.129 | 32.391 |
| Staff expenses | -15.497 | -16.489 | -17.110 | -18.835 | -23.356 | -16.581 | -87.639 | -95.321 | -61.483 | -17.018 | -22.234 | -29.471 | -22.377 | -25.674 |
| EBITDA | 6.764 | 4.297 | 6.861 | 6.307 | 1.001 | 2.280 | -2.647 | 5.302 | 5.460 | 2.441 | 2.785 | 3.866 | -339 | 6.717 |
| Depreciation & amort. | -8.178 | -7.665 | -6.372 | -4.167 | -2.871 | -2.033 | -2.888 | -3.365 | -2.179 | -183 | -505 | -1.244 | -1.320 | -1.272 |
| EBIT | -1.413 | -3.368 | 490 | 2.141 | -1.870 | 246 | -5.534 | 1.937 | 3.281 | 2.259 | 2.280 | 2.622 | -1.659 | 5.445 |
| Net financials | -732 | -518 | -428 | -273 | -256 | -193 | -768 | -1.402 | -1.026 | -129 | -149 | -85 | 23 | 2 |
| Profit before tax | -2.145 | -3.886 | 61 | 1.868 | -2.126 | 53 | -6.302 | 535 | 2.255 | 2.129 | 2.130 | 2.536 | -1.636 | 5.447 |
| Tax | -520 | -700 | -162 | 601 | -885 | -53 | -2.701 | 145 | 690 | -1.471 | 465 | 567 | -359 | 1.221 |
| Net profit | -1.625 | -3.186 | 223 | 1.267 | -1.241 | 107 | -3.601 | 390 | 1.478 | 5.812 | 1.665 | 1.969 | -1.276 | 4.226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.464 | 43.697 | 41.310 | 41.595 | 43.910 | 39.117 | 109.304 | 87.384 | 71.450 | 65.203 | 38.441 | 34.178 | 25.255 | 32.171 |
| Equity | 23.647 | 20.462 | 20.685 | 21.952 | 20.711 | 20.818 | 19.747 | 27.636 | 29.114 | 34.926 | 16.591 | 14.960 | 11.683 | 15.910 |
| Long-term debt | 14.837 | 13.218 | 12.072 | 10.534 | 10.084 | 8.431 | 5.069 | 4.509 | 6.678 | 6.925 | 2.829 | 4.223 | 4.410 | 5.258 |
| Short-term debt | 11.980 | 10.017 | 8.553 | 7.719 | 12.549 | 9.356 | 83.887 | 54.439 | 34.949 | 22.310 | 17.424 | 13.810 | 7.990 | 9.787 |
| Total debt | 26.817 | 23.235 | 20.625 | 18.253 | 22.633 | 17.787 | 88.956 | 58.948 | 41.627 | 29.235 | 20.253 | 18.033 | 12.400 | 15.045 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FM Management | Management | 1983 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PL Management | Management | 2012 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
LI | Board of Directors | 2025 | — | — |
| Chairman | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1983 | — | — | |
| Chairman | 2011 | — | — | |
IF | Board of Directors | 1983 | — | — |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C G HOLDING A/S | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindholt | Chief Executive Officer | 0 companies |
| Frede Madsen | Management | 0 companies |
| Peter Fischer Kjær | Chief Executive Officer | 0 companies |
| Peter Lassen Overby | Management | 0 companies |
| Per Schaltz Eriksen | Chief Executive Officer | 0 companies |
| Aage Laurids Andreasen | Chairman | 0 companies |
| Lars Ib | Board of Directors | 0 companies |
| Mette Karen Lindholt Laursen | Chairman | 0 companies |
| Jens Jakob Jakobsen | Chairman | 0 companies |
| Søren Claes Kanstrup Laursen | Board of Directors | 0 companies |
| Jes Gravgaard Jensen | Board of Directors | 0 companies |
| Hans Jørgen Laursen | Board of Directors | 0 companies |
| Bjarne Nørgaard Knudsen | Chairman | 0 companies |
| Ib Frank | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Board of Directors | 0 companies |
| Kim Ricken Jørgensen | Chairman | 0 companies |
| Anders Skytte | Board of Directors | 0 companies |
| Henrik Skaanderup | Chairman | 0 companies |
| Jens Thyge Laursen | Board of Directors | 0 companies |
| Michael Reedtz Sparrevohn | Board of Directors | 0 companies |
| Carsten Saengmeesee Dahl | Board of Directors | 0 companies |