| Revenue | DKK 722,4M | +0% |
| EBITDA | DKK 15,7M | +20% |
| Net profit | DKK 12,3M | -73% |
| Total assets | DKK 152,6M | -34% |
| Equity | DKK 37,3M | -47% |
| Employees | 44 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.032.104 | 1.037.850 | 752.306 | 781.310 | 761.809 | 739.133 | 746.466 | 783.301 | 794.727 | 809.475 | 724.469 | 722.433 |
| Staff expenses | -66.003 | -64.771 | -42.454 | -41.026 | -34.129 | -34.206 | -33.541 | -36.511 | -35.693 | -36.261 | -34.622 | -33.568 |
| EBITDA | 20.821 | 18.943 | 10.077 | 10.270 | 25.222 | 16.752 | 14.178 | 14.138 | 14.259 | 15.124 | 13.119 | 15.748 |
| Depreciation & amort. | -327 | -287 | -215 | -218 | -253 | -617 | -2.898 | -2.122 | -2.279 | -2.177 | -2.180 | -2.609 |
| EBIT | 20.494 | 18.656 | 9.862 | 10.052 | 24.969 | 16.135 | 11.280 | 12.016 | 11.980 | 12.947 | 10.939 | 13.139 |
| Net financials | -699 | -223 | -341 | -168 | -98 | -200 | 44 | -58 | -119 | -89 | 2.585 | 2.689 |
| Profit before tax | 19.795 | 18.433 | 9.521 | 9.884 | 24.871 | 15.935 | 11.324 | 11.958 | 11.861 | 12.858 | 13.524 | 15.828 |
| Tax | 5.827 | 4.786 | 2.716 | 2.160 | 2.283 | 3.594 | 9.222 | 2.185 | 2.798 | 2.882 | -2.089 | 3.553 |
| Net profit | 13.968 | 13.647 | 6.805 | 7.724 | 22.588 | 12.341 | 2.102 | 9.773 | 9.063 | 9.976 | 45.938 | 12.275 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 342.423 | 390.553 | 276.020 | 304.006 | 296.784 | 261.481 | 307.875 | 222.924 | 211.000 | 189.362 | 230.102 | 152.577 |
| Equity | 42.348 | 55.995 | 62.750 | 70.474 | 93.062 | 105.403 | 107.505 | 34.774 | 34.064 | 34.977 | 70.939 | 37.276 |
| Long-term debt | 0 | 0 | 0 | -4.191 | -4.191 | -4.191 | 2.154 | 7.303 | 2.243 | 2.648 | 1.337 | 1.962 |
| Short-term debt | 296.304 | 333.437 | 212.019 | 232.169 | 203.343 | 156.078 | 198.216 | 180.847 | 174.693 | 151.737 | 157.826 | 113.339 |
| Total debt | 296.304 | 333.437 | 212.019 | 232.169 | 203.343 | 156.078 | 200.370 | 188.150 | 176.936 | 154.385 | 159.163 | 115.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1985 | — | — |
MA Management | Management | 1997 | — | — |
BH Deputy | Deputy | 2017 | — | — |
PH Deputy | Deputy | 1985 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KC Deputy | Deputy | 1985 | — | — |
AK Deputy | Deputy | 2004 | — | — |
SK Management | Management | 2007 | — | — |
SL | Deputy | 2010 | — | — |
KI | Deputy | 2017 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ML Deputy | Deputy | 1995 | — | — |
AG Management | Management | 2010 | — | — |
JJ Deputy | Deputy | 2007 | — | — |
SN Management | Management | 2013 | — | — |
FS Management | Management | 1985 | — | — |
JB Deputy | Deputy | 1985 | — | — |
MJ Deputy | Deputy | 2007 | — | — |
JH Management | Management | 2015 | — | — |
JM Deputy | Deputy | 2003 | — | — |
PI Deputy | Deputy | 1985 | — | — |
PI Management | Management | 2001 | — | — |
IT Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
IK | Board of Directors | 1995 | — | — |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Par Mikael Aru | Management | 0 companies |
| Martin Aagaard | Management | 0 companies |
| Bent Hedegaard Hansen | Deputy | 0 companies |
| Poul Helbæk Nielsen | Deputy | 0 companies |
| Jonas Magnusson | Chief Executive Officer | 0 companies |
| Kurt Christensen | Deputy | 0 companies |
| Anni Karin Løren | Deputy | 0 companies |
| Sten Krister Zackari | Management | 0 companies |
| Susie Løvendahl Christensen | Deputy | 0 companies |
| Kristian Israelsen Jensen | Deputy | 0 companies |
| Carsten Lyngsø Thomsen | Chief Executive Officer | 0 companies |
| Merete Lundorff | Deputy | 0 companies |
| Anders Gustav Kjekstad | Management | 0 companies |
| Jørgen Jørgensen | Deputy | 0 companies |
| Sara Nordsten Ahnve | Management | 0 companies |
| Flemming Steen Frahm | Management | 0 companies |
| Jens Brinckmann Nielsen | Deputy | 0 companies |
| Mette Juel Ransby | Deputy | 0 companies |
| Jesper Hvid-Hansen | Management | 0 companies |
| Jørgen Mogens Davidsen | Deputy | 0 companies |
| Preben Iven Petersen | Deputy | 0 companies |
| Per Ivar Torsten Strömberg | Management | 0 companies |
| Ivan Tolborg | Management | 0 companies |
| Hans Peter Aandstad | Chairman | 0 companies |
| Lisa Vexøe | Board of Directors | 0 companies |
| Steiner Ohman | Board of Directors | 0 companies |
| Randi Stenmann Hansen | Board of Directors | 0 companies |
| Morten Pedersen | Board of Directors | 0 companies |
| Per Frederiksen | Board of Directors | 0 companies |
| Finn Hørsted | Board of Directors | 0 companies |
| Jens Peter Villumsen | Board of Directors | 0 companies |
| Kaj Ole Nielsen Birk | Board of Directors | 0 companies |
| Christel Lærkholm Hansen | Board of Directors | 0 companies |
| Nicolaas Franciscus Maria Kuijpers | Board of Directors | 0 companies |
| Henrik Tjørnum | Board of Directors | 0 companies |
| Jan Henrik Johansen | Board of Directors | 0 companies |
| Liselotte Holm Frost Christensen | Board of Directors | 0 companies |
| Ole Nørregaard | Board of Directors | 0 companies |
| Peter Axel Gunnar Elving | Board of Directors | 0 companies |
| Ida Kjær | Board of Directors | 0 companies |
| Charlotte Massesson Veilgaard | Chairman | 0 companies |
| Michael Sørensen | Board of Directors | 0 companies |
| Kenneth Hannibal | Board of Directors | 0 companies |
| Finn Rønne | Board of Directors | 0 companies |
| Gianfranco Gabrieli | Chairman | 0 companies |
| Finn Bogh Mitchell | Board of Directors | 0 companies |
| Susan Ahrend Moos | Board of Directors | 0 companies |
| Michael Damien Taylor | Chairman | 0 companies |
| Peter Dines Sonnerup Petersen | Board of Directors | 0 companies |
| Helle Birgitte Torp Pedersen | Board of Directors | 0 companies |
| John Falcham | Board of Directors | 0 companies |
| Jesper Berning | Board of Directors | 0 companies |
| Per Magnus Lundin | Board of Directors | 0 companies |
| Mary Elizabeth Barnard | Chairman | 0 companies |
| Allan Ove Vesterlund | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Jonas Magnusson | Chairman | 0 companies |
| Arne Jurbrant | Chairman | 0 companies |
| Karen Rapp Ingvertsen | Board of Directors | 0 companies |
| Susanne Gade Borup | Board of Directors | 0 companies |
| David Eric Soffe | Board of Directors | 0 companies |
| Michael Steen Frahm | Chairman | 0 companies |
| Camilla Asbo Lillebæk | Board of Directors | 0 companies |