| Revenue | DKK 20,7M | +15% |
| EBITDA | DKK 8,9M | +25% |
| Net profit | DKK 2,2M | +4% |
| Total assets | DKK 77,1M | +4% |
| Equity | DKK 30,6M | +8% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.196 | 10.964 | 12.493 | 10.649 | 13.135 | 13.134 | 14.100 | 16.205 | 13.275 | 14.801 | 16.711 | 16.196 | 17.973 | 20.672 |
| Staff expenses | -8.315 | -8.573 | -8.651 | -10.130 | -9.641 | -10.303 | -10.725 | -12.732 | -10.562 | -10.382 | -9.562 | -9.239 | -10.856 | -11.788 |
| EBITDA | 1.881 | 2.391 | 3.842 | 519 | 3.494 | 2.831 | 3.376 | 3.473 | 2.713 | 4.419 | 7.149 | 6.958 | 7.117 | 8.884 |
| Depreciation & amort. | 2.149 | -2.036 | -2.277 | -2.090 | -2.650 | -2.245 | -1.546 | -2.273 | -1.266 | -2.107 | -3.044 | -2.473 | -2.909 | -4.482 |
| EBIT | -268 | 355 | 1.564 | -1.571 | 845 | 586 | 1.830 | 1.200 | 1.447 | 2.312 | 4.105 | 4.485 | 4.208 | 4.402 |
| Net financials | -479 | -506 | -354 | -317 | -456 | -422 | -478 | -647 | -968 | -1.205 | -1.107 | -1.725 | -1.537 | -1.743 |
| Profit before tax | -747 | -151 | 1.210 | -1.888 | 389 | 164 | 1.352 | 554 | 480 | 1.107 | 2.998 | 2.760 | 2.671 | 2.659 |
| Tax | -150 | -20 | 249 | -561 | 94 | 46 | 312 | 125 | 118 | 264 | 418 | 609 | 562 | 461 |
| Net profit | -597 | -131 | 961 | -1.326 | 296 | 117 | 1.040 | 428 | 362 | 843 | 2.579 | 2.150 | 2.109 | 2.198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.404 | 29.614 | 29.139 | 33.743 | 37.380 | 36.893 | 45.095 | 58.181 | 60.547 | 59.247 | 55.608 | 67.641 | 74.017 | 77.100 |
| Equity | 12.306 | 12.175 | 13.136 | 17.188 | 17.462 | 17.580 | 18.620 | 20.357 | 20.719 | 21.562 | 24.142 | 26.292 | 28.401 | 30.599 |
| Long-term debt | 8.009 | 7.205 | 6.157 | 6.216 | 9.136 | 7.950 | 13.150 | 23.882 | 23.675 | 23.238 | 17.916 | 26.500 | 30.294 | 30.719 |
| Short-term debt | 7.639 | 8.805 | 8.167 | 7.704 | 8.060 | 8.594 | 10.244 | 12.393 | 14.487 | 12.517 | 11.203 | 11.891 | 11.803 | 11.801 |
| Total debt | 15.648 | 16.010 | 14.324 | 13.920 | 17.196 | 16.544 | 23.395 | 36.276 | 38.162 | 35.755 | 29.119 | 38.392 | 42.097 | 42.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KW Management | Management | 2026 | — | — |
AS Management | Management | 1983 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1983 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A. Sømod Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Axel Olrik Sømod | Chief Executive Officer | 0 companies |
| Kenneth Wallin | Management | 0 companies |
| Axel Sømod | Management | 0 companies |
| Pernille Olrik Sømod | Board of Directors | 0 companies |
| Rikke Arntzen Sømod | Board of Directors | 0 companies |
| Harald Frederik Richard Møller | Board of Directors | 0 companies |
| Noel James Salmon | Board of Directors | 0 companies |
| Keld Pedersen | Board of Directors | 0 companies |
| Hanne Sømod | Chairman | 0 companies |
| Karen Sømod | Board of Directors | 0 companies |
| Michael Pihl Wallin | Chairman | 0 companies |
| Torsten Hoffmeyer | Board of Directors | 0 companies |