| Revenue | DKK 12,3M | +14% |
| EBITDA | DKK 4,8M | +63% |
| Net profit | DKK 4,3M | +65% |
| Total assets | DKK 35,9M | +6% |
| Equity | DKK 21,6M | +25% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.178 | 5.756 | 8.041 | 8.848 | 7.700 | 7.856 | 6.769 | 8.659 | 8.423 | 10.614 | 10.857 | 10.739 | 12.270 |
| Staff expenses | -5.466 | -5.746 | -5.774 | -6.143 | -6.203 | -6.119 | -6.644 | -6.791 | -7.223 | -7.643 | -8.132 | -7.797 | -7.480 |
| EBITDA | -288 | 10 | 2.863 | 2.704 | 1.497 | 1.737 | 125 | 1.867 | 1.200 | 2.972 | 2.724 | 2.942 | 4.790 |
| Depreciation & amort. | -60 | -60 | 298 | -6 | -6 | -15 | -29 | -32 | -31 | -31 | -22 | -8 | -5 |
| EBIT | -348 | -50 | 2.565 | 2.699 | 1.491 | 1.722 | 95 | 1.835 | 1.169 | 2.940 | 2.703 | 2.935 | 4.785 |
| Net financials | -5 | -81 | -130 | 27 | -117 | 30 | 150 | 39 | 57 | 81 | 78 | 241 | 397 |
| Profit before tax | -352 | -131 | 2.435 | 2.725 | 1.375 | 1.752 | 245 | 1.874 | 1.226 | 3.021 | 2.780 | 3.176 | 5.182 |
| Tax | -88 | 25 | 452 | 657 | 303 | 388 | 54 | 679 | 307 | 657 | 615 | 583 | 917 |
| Net profit | -265 | -156 | 1.983 | 2.068 | 1.063 | 1.364 | 191 | 1.195 | 919 | 2.363 | 2.165 | 2.593 | 4.265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.972 | 5.870 | 9.383 | 8.454 | 8.856 | 9.849 | 9.949 | 14.853 | 14.772 | 17.300 | 20.289 | 33.911 | 35.854 |
| Equity | 2.095 | 1.437 | 3.420 | 5.488 | 6.551 | 7.914 | 8.105 | 9.300 | 10.218 | 12.582 | 14.747 | 17.340 | 21.605 |
| Long-term debt | 219 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.514 | 4.246 | 5.963 | 2.966 | 2.305 | 1.935 | 1.844 | 5.553 | 4.553 | 4.719 | 5.542 | 16.571 | 14.249 |
| Total debt | 3.733 | 4.429 | 5.963 | 2.966 | 2.305 | 1.935 | 1.844 | 5.553 | 4.553 | 4.719 | 5.542 | 16.571 | 14.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2011 | — | — |
NC Management | Management | 1977 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
NK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EG Management | Management | 2009 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OP Management | Management | 1977 | — | — |
TR Management | Management | 1977 | — | — |
FA Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Robert Houmeau | Management | 0 companies |
| Niels Christian Møller | Management | 0 companies |
| Martin Boye Dawall | Chief Executive Officer | 0 companies |
| Nicolai Kongedam Thrige | Chief Executive Officer | 0 companies |
| Erik Gustaf Martin Norlander | Management | 0 companies |
| Puk Charlotte Nørringgaard | Chief Executive Officer | 0 companies |
| Ole Povl Langemark | Management | 0 companies |
| Torben Riis Hansen | Management | 0 companies |
| Finn Alsing | Management | 0 companies |
| Ulrich Günter Seeberger | Board of Directors | 0 companies |
| Alexander Kuppe | Chairman | 0 companies |
| Carsten Halle | Board of Directors | 0 companies |
| DR. Ralph Wolfgang Günther | Board of Directors | 0 companies |
| Klaus Jablonowski | Board of Directors | 0 companies |
| Karl-Ulrich Dickow | Board of Directors | 0 companies |
| Bernd Gross | Board of Directors | 0 companies |
| Peter Stiffel | Board of Directors | 0 companies |
| Andrew R Schiesl | Chairman | 0 companies |
| Friedrich Wilhelm Seeberger | Board of Directors | 0 companies |
| Michael Joseph Scheske | Board of Directors | 0 companies |