| Revenue | DKK 78,8M | -25% |
| EBITDA | DKK 13M | -63% |
| Net profit | DKK 9,9M | -63% |
| Total assets | DKK 39,2M | -30% |
| Equity | DKK 21,5M | -45% |
| Employees | 41 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 45.215 | 79.719 | 208.451 | 128.595 | 181.771 | 146.863 | 203.338 | 118.129 | 175.361 | 105.134 | 78.831 |
| Staff expenses | -240 | -3.874 | -18.726 | -55.181 | -41.145 | -66.916 | -56.218 | -79.368 | -54.853 | -75.071 | -46.122 | -42.664 |
| EBITDA | -255 | 39.272 | 44.986 | 134.305 | 64.337 | 93.782 | 71.062 | 102.265 | 38.439 | 73.895 | 34.755 | 13.004 |
| Depreciation & amort. | -0 | -1.120 | -4.508 | -4.548 | -5.438 | -4.949 | -4.111 | -3.677 | -2.875 | -365 | -59 | -7 |
| EBIT | -255 | 38.153 | 40.478 | 129.757 | 58.899 | 88.833 | 66.951 | 98.588 | 35.564 | 73.530 | 34.696 | 12.997 |
| Net financials | 0 | -17 | -216 | -44.120 | -2.589 | 1.453 | 306 | -1.547 | -1.333 | -720 | 440 | 25 |
| Profit before tax | -255 | 38.135 | 40.262 | 85.637 | 56.310 | 90.286 | 67.257 | 97.041 | 34.231 | 72.810 | 35.136 | 13.022 |
| Tax | -63 | 8.962 | 8.941 | 19.171 | 13.421 | 19.765 | 14.735 | 21.791 | 7.809 | 16.548 | 8.219 | 3.167 |
| Net profit | -193 | 29.173 | 31.321 | 66.466 | 42.889 | 70.521 | 52.522 | 75.250 | 26.422 | 56.262 | 26.917 | 9.855 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 925 | 95.771 | 73.142 | 130.358 | 86.862 | 151.294 | 113.811 | 167.042 | 81.548 | 147.487 | 55.901 | 39.240 |
| Equity | 894 | 27.952 | 31.613 | 72.933 | 53.749 | 91.760 | 67.551 | 90.659 | 52.359 | 79.856 | 39.243 | 21.503 |
| Long-term debt | 0 | 27.231 | 14.301 | 11.000 | 22.427 | 41.775 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 31 | 39.553 | 26.450 | 46.424 | 33.113 | 59.070 | 45.851 | 75.954 | 29.189 | 67.631 | 16.658 | 17.737 |
| Total debt | 31 | 66.784 | 40.751 | 57.424 | 33.113 | 59.070 | 45.851 | 75.954 | 29.189 | 67.631 | 16.658 | 17.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2011 | — | — |
GA Management | Management | 1978 | — | — |
| Audit | 1978 | — | — | |
PB Management | Management | 2024 | — | — |
JO Management | Management | 2019 | — | — |
MF Management | Management | 1978 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2026 | |
Anpartsselskabet af 30. september 2015 nr. 1 | Company | 90.0% | 90.0% | 2019 |
FIH A/S | Company | 5.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Mørch | Management | 0 companies |
| Gerda Andresen | Management | 0 companies |
| Revisionskontoret i Odense A/S | Audit | 0 companies |
| Peter Brandenborg | Management | 0 companies |
| Jørgen Overholt Dahl Hansen | Management | 0 companies |
| Mogens Friis | Management | 0 companies |
| Palle Nordahl | Chief Executive Officer | 0 companies |
| Kim Schønnemann Bøttkjær | Chairman | 0 companies |
| Peter Krarup Nielsen | Board of Directors | 0 companies |
| Bjarne Graven Larsen | Board of Directors | 0 companies |
| Kenneth Retbøll-Bauer | Board of Directors | 0 companies |
| Kirsten Andresen | Board of Directors | 0 companies |
| Henrik Tonsgaard Heideby | Board of Directors | 0 companies |
| Karsten Kristensen | Board of Directors | 0 companies |
| Solveig Walmann | Board of Directors | 0 companies |
| Finn Kock Nielsen | Board of Directors | 0 companies |
| Geir Olsen | Chairman | 0 companies |
| Niels Mogens Larsen | Board of Directors | 0 companies |
| Ib Andresen | Board of Directors | 0 companies |
| Kasper Müller Cornelius | Board of Directors | 0 companies |
| Carsten Storr-Hansen | Board of Directors | 0 companies |
| Lars Christian Silau | Board of Directors | 0 companies |
| Kasper Kristian Elton Koch | Chairman | 0 companies |
| Benny Kim Hofmann | Board of Directors | 0 companies |
| Lars Johansen | Chairman | 0 companies |
| Henrik Sjøgreen | Chairman | 0 companies |