| Revenue | DKK 48,6M | +0% |
| EBITDA | DKK 3,4M | -28% |
| Net profit | DKK 5,5M | -1% |
| Total assets | DKK 96,2M | +6% |
| Equity | DKK 72,4M | +8% |
| Employees | 63 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.543 | 25.574 | 27.564 | 36.634 | 39.865 | 45.493 | 38.894 | 43.657 | 42.246 | 41.751 | 42.609 | 23.648 | 48.605 | 48.639 |
| Staff expenses | -16.571 | -22.496 | -25.139 | -28.016 | -30.086 | -30.795 | -30.688 | -31.697 | -35.035 | -35.089 | -36.578 | -22.330 | -43.850 | -45.236 |
| EBITDA | 4.972 | 3.078 | 2.425 | 8.618 | 9.778 | 14.698 | 8.205 | 11.961 | 7.210 | 6.662 | 6.031 | 1.318 | 4.755 | 3.403 |
| Depreciation & amort. | -401 | -601 | -890 | -913 | -843 | -599 | -448 | -402 | -236 | -211 | -729 | -347 | -845 | -1.414 |
| EBIT | 4.571 | 2.477 | 1.535 | 7.705 | 8.935 | 14.098 | 7.757 | 11.558 | 6.974 | 6.452 | 5.302 | 971 | 3.910 | 1.989 |
| Net financials | 587 | 939 | 506 | 960 | 2.200 | 2.577 | 898 | 1.008 | -711 | -275 | -364 | 317 | 3.434 | 3.944 |
| Profit before tax | 5.158 | 3.416 | 2.042 | 8.665 | 11.136 | 16.676 | 8.655 | 12.566 | 6.263 | 6.177 | 4.938 | 1.287 | 7.344 | 5.933 |
| Tax | 1.188 | 676 | 398 | 1.844 | 1.956 | 3.046 | 1.709 | 2.528 | 1.504 | 1.318 | 1.168 | 197 | 1.738 | 391 |
| Net profit | 3.970 | 2.740 | 1.643 | 6.821 | 9.179 | 13.630 | 6.946 | 10.039 | 4.759 | 4.859 | 3.770 | 1.090 | 5.607 | 5.542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.712 | 16.171 | 17.398 | 28.041 | 39.671 | 50.282 | 57.525 | 65.356 | 69.423 | 75.231 | 82.015 | 81.578 | 90.608 | 96.173 |
| Equity | 5.883 | 8.617 | 10.171 | 16.926 | 26.105 | 39.147 | 46.284 | 56.135 | 60.021 | 65.288 | 61.354 | 62.201 | 67.308 | 72.399 |
| Long-term debt | 46 | 77 | 73 | 81 | 85 | 37 | 6 | 6 | 2.622 | 3.228 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.783 | 7.477 | 7.154 | 11.033 | 13.480 | 11.098 | 11.235 | 9.215 | 6.780 | 6.715 | 20.662 | 19.377 | 23.300 | 23.775 |
| Total debt | 4.829 | 7.555 | 7.227 | 11.115 | 13.566 | 11.135 | 11.241 | 9.221 | 9.402 | 9.943 | 20.662 | 19.377 | 23.300 | 23.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2010 | — | — |
LB Management | Management | 2012 | — | — |
MP Management | Management | 2012 | — | — |
KK Audit | Audit | 1982 | — | — |
NJ Management | Management | 1982 | — | — |
HP Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christoph Bährle | Management | 0 companies |
| Lars Bertz Thomsen | Management | 0 companies |
| Michael Pedersen | Management | 0 companies |
| Kjeld Kappel | Audit | 0 companies |
| Niels Jørgen Iversen | Management | 0 companies |
| Hans Peder Pedersen | Management | 0 companies |
| Andreas Thomas Ashok Habeck | Chairman | 0 companies |
| Theodor Käuper | Board of Directors | 0 companies |
| Friedhelm Glormann | Board of Directors | 0 companies |
| Michael Juul Hansen | Board of Directors | 0 companies |
| Wolfgang Büttner | Board of Directors | 0 companies |
| Dr. Mario Winkelhaus | Board of Directors | 0 companies |
| Leif Børge Larsen | Chairman | 0 companies |
| Dominik Sebastian Görts | Board of Directors | 0 companies |
| Carsten Laustsen | Board of Directors | 0 companies |
| Simon Martin Schädler | Board of Directors | 0 companies |
| Justine Rosemary Wren | Board of Directors | 0 companies |
| Benedikt Sebastian Frank | Board of Directors | 0 companies |
| Jens-Holger Dodel | Board of Directors | 0 companies |
| Bent Vestergaard | Board of Directors | 0 companies |
| Rolf Kunold | Board of Directors | 0 companies |
| Peter Sohmer | Board of Directors | 0 companies |
| Sven Krüger | Board of Directors | 0 companies |
| Philipp Alexander Niemann | Board of Directors | 0 companies |
| Michael Eisenberg | Board of Directors | 0 companies |
| Peter Michael Beying | Board of Directors | 0 companies |
| Patrick Oliver Lux | Board of Directors | 0 companies |
| Lene Iversen | Board of Directors | 0 companies |
| Adnan Cemal | Board of Directors | 0 companies |