| Revenue | DKK 5,9M | +15% |
| EBITDA | DKK 2M | -1% |
| Net profit | DKK 786K | +1% |
| Total assets | DKK 11,2M | -7% |
| Equity | DKK 4,3M | +5% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.148 | 5.118 | 4.932 | 5.187 | 5.949 |
| Staff expenses | -2.466 | -2.744 | -2.914 | -3.162 | -3.948 |
| EBITDA | 1.682 | 2.374 | 2.018 | 2.025 | 2.001 |
| Depreciation & amort. | -883 | -848 | -1.004 | -867 | -846 |
| EBIT | 799 | 1.526 | 1.014 | 1.158 | 1.156 |
| Net financials | -175 | -184 | -204 | -184 | -160 |
| Profit before tax | 625 | 1.342 | 810 | 974 | 996 |
| Tax | 122 | 287 | 161 | 200 | 210 |
| Net profit | 503 | 1.055 | 649 | 775 | 786 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.898 | 10.530 | 11.963 | 11.983 | 11.167 |
| Equity | 3.158 | 3.863 | 3.812 | 4.087 | 4.273 |
| Long-term debt | 4.678 | 2.163 | 0 | 0 | 0 |
| Short-term debt | 4.327 | 3.919 | 7.574 | 7.346 | 6.373 |
| Total debt | 9.005 | 6.082 | 7.574 | 7.346 | 6.373 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TJ Management | Management | 2007 |
| Former (2) | ||
| Audit | 1978 – 1992 | |
KE Management | Management | 1978 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2022 | |
| Former (5) | ||
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2007 – 2022 | |
| Board of Directors | 1978 – 2007 | |
| Board of Directors | 1978 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsaktieselskabet De Samvirkende Revisorer | Audit | 0 companies |
| Torben Juul Frandsen | Management | 0 companies |
| Knud Erik Poulsen | Management | 0 companies |
| Klaus Erik Just Poulsen | Board of Directors | 0 companies |
| Benno Ørgaard Hansen | Board of Directors | 0 companies |
| Pernille Ringtved Christensen | Board of Directors | 0 companies |
| Frank Erik Just Poulsen | Board of Directors | 0 companies |
| Jørgen Juul Frandsen | Board of Directors | 0 companies |
| Tage Georg Poulsen | Board of Directors | 0 companies |
| Kaj Svensson Just | Board of Directors | 0 companies |