| Revenue | DKK 79,6M | +26% |
| EBITDA | DKK 42,4M | +49% |
| Net profit | DKK 50M | -14% |
| Total assets | DKK 629,4M | +8% |
| Equity | DKK 599,1M | +9% |
| Employees | 67 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.950 | 38.669 | 48.837 | 59.379 | 60.418 | 66.922 | 72.256 | 90.850 | 82.421 | 91.779 | 73.136 | 63.232 | 79.578 |
| Staff expenses | -26.359 | -27.028 | -28.521 | -30.125 | -34.332 | -37.083 | -38.343 | -40.915 | -37.704 | -38.745 | -34.984 | -34.766 | -37.146 |
| EBITDA | 15.591 | 11.641 | 20.316 | 29.254 | 26.086 | 29.823 | 33.913 | 49.935 | 44.717 | 53.034 | 37.645 | 28.466 | 42.432 |
| Depreciation & amort. | -8.593 | -8.775 | -9.924 | -12.457 | -10.611 | -10.656 | -10.837 | -10.972 | -9.446 | -6.435 | -6.519 | -8.136 | -8.099 |
| EBIT | 6.998 | 2.866 | 10.392 | 16.797 | 15.475 | 19.167 | 23.076 | 38.963 | 35.271 | 46.599 | 31.126 | 20.330 | 34.333 |
| Net financials | 7.132 | 17.633 | 3.194 | -15.535 | 24.569 | 41.724 | 12.710 | 15.142 | 68.068 | 19.088 | 57.850 | 50.729 | 26.932 |
| Profit before tax | 14.130 | 20.499 | 13.586 | 1.262 | 40.044 | 60.891 | 35.786 | 54.105 | 103.339 | 65.687 | 88.976 | 71.059 | 61.265 |
| Tax | 3.309 | 4.861 | 3.269 | 576 | 8.787 | 13.095 | 7.739 | 8.968 | 17.701 | 14.157 | 17.690 | 12.603 | 11.232 |
| Net profit | 10.821 | 15.638 | 10.317 | 686 | 31.257 | 47.796 | 28.047 | 45.137 | 85.638 | 51.530 | 71.286 | 58.456 | 50.033 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160.887 | 181.793 | 198.374 | 213.089 | 252.043 | 270.960 | 282.523 | 332.107 | 408.003 | 453.438 | 525.924 | 582.663 | 629.370 |
| Equity | 102.264 | 117.855 | 128.205 | 128.841 | 160.377 | 208.358 | 236.609 | 281.987 | 367.751 | 419.281 | 490.568 | 549.024 | 599.056 |
| Long-term debt | 16.812 | 16.789 | 19.851 | 17.835 | 16.951 | 12.150 | 11.778 | 12.844 | 4.432 | 3.567 | 3.129 | 2.653 | 0 |
| Short-term debt | 39.083 | 44.835 | 48.207 | 63.757 | 70.830 | 46.304 | 29.530 | 32.415 | 31.232 | 24.891 | 25.789 | 23.176 | 21.779 |
| Total debt | 55.895 | 61.624 | 68.058 | 81.592 | 87.781 | 58.454 | 41.308 | 45.259 | 35.664 | 28.458 | 28.918 | 25.829 | 21.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EN Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 10.0% | 10.0% | 1998 | |
| Individual | 5.0% | 5.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Nielsen | Management | 0 companies |
| Susie Munk Jensen | Board of Directors | 0 companies |
| Uffe Holm Wæhrens | Board of Directors | 0 companies |
| Kenneth Axen | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |