| Revenue | DKK 111M | +1% |
| EBITDA | DKK 22,8M | +323% |
| Net profit | DKK 28,6M | +181% |
| Total assets | DKK 296,5M | +15% |
| Equity | DKK 35,2M | +115% |
| Employees | 140 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69.351 | 73.131 | 86.149 | 97.776 | 84.825 | 82.900 | 89.248 | 107.823 | 108.181 | 110.065 | 111.033 |
| Staff expenses | -53.562 | -58.527 | -70.443 | -79.967 | -82.799 | -77.011 | -75.566 | -86.981 | -92.869 | -104.668 | -88.186 |
| EBITDA | 15.789 | 14.604 | 15.706 | 17.809 | 2.026 | 5.889 | 13.682 | 20.842 | 15.312 | 5.397 | 22.847 |
| Depreciation & amort. | -687 | -545 | -463 | -444 | -497 | -553 | -1.810 | -1.769 | -1.717 | -2.029 | -988 |
| EBIT | 15.102 | 14.059 | 15.243 | 17.365 | 1.529 | 5.336 | 11.872 | 19.073 | 13.595 | 3.368 | 21.859 |
| Net financials | 464 | 5.764 | 6.154 | 7.817 | 8.127 | 14.501 | 12.048 | 12.512 | 7.198 | 8.303 | 12.530 |
| Profit before tax | 15.566 | 19.823 | 21.397 | 25.182 | 9.656 | 19.837 | 23.920 | 31.585 | 20.793 | 11.671 | 34.389 |
| Tax | 4.605 | 3.537 | 3.425 | 3.795 | 617 | 1.793 | 1.657 | 4.590 | 3.191 | 1.486 | 5.743 |
| Net profit | 10.961 | 16.286 | 17.972 | 21.387 | 9.039 | 18.044 | 22.263 | 26.995 | 17.602 | 10.185 | 28.646 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140.475 | 129.135 | 199.568 | 213.841 | 157.247 | 152.604 | 188.861 | 207.632 | 222.707 | 257.838 | 296.507 |
| Equity | 37.763 | 42.549 | 23.522 | 22.909 | 15.628 | 8.872 | 2.409 | 19.396 | 20.198 | 16.383 | 35.227 |
| Long-term debt | 128 | 83 | 89 | 95 | 148 | 2.076 | 6.736 | 0 | 0 | 0 | 0 |
| Short-term debt | 102.712 | 86.586 | 176.046 | 190.932 | 141.619 | 141.656 | 179.716 | 188.236 | 202.509 | 241.455 | 261.280 |
| Total debt | 102.712 | 86.586 | 176.046 | 190.932 | 141.619 | 143.732 | 186.452 | 188.236 | 202.509 | 241.455 | 261.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Audit | 1981 | — | — | |
JN Management | Management | 1981 | — | — |
JF Deputy | Deputy | 2002 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
LH Management | Management | 1998 | — | — |
JB Management | Management | 1981 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MS Management | Management | 1981 | — | — |
OG Management | Management | 1981 | — | — |
DC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
NM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
MERCER (DANMARK) A/S | Company | 25.0% | 25.0% | 2025 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Abildgaard | Chief Executive Officer | 0 companies |
| Niels Christian Froberg Nielsen | Audit | 0 companies |
| John Nicholas Bonnor | Management | 0 companies |
| Jens Faber Kongsvad | Deputy | 0 companies |
| Jens Brandum | Chief Executive Officer | 0 companies |
| Henrik Hildebrandt | Chief Executive Officer | 0 companies |
| Lars Henrik Mathiasen | Management | 0 companies |
| Jens Boeskov | Management | 0 companies |
| Henrik Larsen | Chief Executive Officer | 0 companies |
| Michael Schrøder | Management | 0 companies |
| Ove Gelardi Mikkelsen | Management | 0 companies |
| Dorothee Carolin Gnädinger | Chief Executive Officer | 0 companies |
| Nicholas Mark Bonnor | Management | 0 companies |
| Peder Helge Schauman | Chairman | 0 companies |
| Thomas Ammonsen | Board of Directors | 0 companies |
| Carl Henrik Samuel Rydén | Chairman | 0 companies |
| Christopher John Lay | Chairman | 0 companies |
| Dorte Birkebæk Agger | Board of Directors | 0 companies |
| Alf Henriksen | Board of Directors | 0 companies |
| Christian Henry Larsen | Board of Directors | 0 companies |
| Bodil Birgitte Starup | Board of Directors | 0 companies |
| Lars Bille Christensen | Board of Directors | 0 companies |
| Thomas Vincent Bonnor | Board of Directors | 0 companies |
| Oswald Otto Hübener | Board of Directors | 0 companies |
| Daniel L Jones | Board of Directors | 0 companies |
| Michael William Cooper-Mitchell | Board of Directors | 0 companies |
| Jørn Gisvold | Board of Directors | 0 companies |
| Felix Hufeld | Board of Directors | 0 companies |
| Gitte Kristiansen | Board of Directors | 0 companies |
| Anne Worm-Petersen | Board of Directors | 0 companies |
| Nicholas John Holmes | Chairman | 0 companies |
| Christian Dahms | Board of Directors | 0 companies |
| Finn Christoffersen | Board of Directors | 0 companies |
| Hans-Erik Folke Andersson | Board of Directors | 0 companies |
| Palle Stegelmann Kensø | Board of Directors | 0 companies |
| Hamish Martin Johnston Ritchie | Board of Directors | 0 companies |
| Cilla Katarina Nygård | Board of Directors | 0 companies |
| Jens Erik Zachariassen | Board of Directors | 0 companies |