| Revenue | DKK 86M | +10% |
| EBITDA | DKK 19,9M | +11% |
| Net profit | DKK 13,6M | +8% |
| Total assets | DKK 72M | +6% |
| Equity | DKK 27M | +16% |
| Employees | 137 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.073 | 21.956 | 26.123 | 31.427 | 27.789 | 34.198 | 33.039 | 36.080 | 40.811 | 45.732 | 52.486 | 61.552 | 78.098 | 85.971 |
| Staff expenses | -16.847 | -16.485 | -19.922 | -24.520 | -22.053 | -28.537 | -26.571 | -29.283 | -33.768 | -36.481 | -41.359 | -48.631 | -60.287 | -66.118 |
| EBITDA | 5.185 | 5.425 | 6.149 | 6.843 | 5.659 | 5.601 | 6.486 | 6.815 | 7.066 | 9.276 | 11.177 | 12.919 | 17.810 | 19.853 |
| Depreciation & amort. | 364 | 713 | -669 | -694 | -677 | 668 | -581 | -504 | -439 | -502 | -846 | -1.114 | -1.553 | -2.356 |
| EBIT | 4.822 | 4.712 | 5.479 | 6.149 | 4.983 | 4.934 | 5.905 | 6.310 | 6.627 | 8.774 | 10.330 | 11.805 | 16.257 | 17.497 |
| Net financials | -156 | -121 | -141 | -130 | -169 | -149 | -125 | -152 | -129 | -126 | -166 | -186 | 2 | 108 |
| Profit before tax | 4.665 | 4.591 | 5.339 | 6.019 | 4.814 | 4.784 | 5.780 | 6.159 | 6.498 | 8.648 | 10.164 | 11.619 | 16.259 | 17.605 |
| Tax | 1.183 | 1.154 | 1.291 | 1.394 | 1.077 | 1.104 | 1.253 | 1.432 | 1.460 | 1.923 | 2.192 | 2.591 | 3.619 | 3.975 |
| Net profit | 3.482 | 3.437 | 4.047 | 4.625 | 3.737 | 3.680 | 4.528 | 4.727 | 5.038 | 6.725 | 7.972 | 9.028 | 12.640 | 13.630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.774 | 15.365 | 21.429 | 24.979 | 19.705 | 20.378 | 22.191 | 27.625 | 29.769 | 35.583 | 34.368 | 54.022 | 67.614 | 71.981 |
| Equity | 5.519 | 6.756 | 7.803 | 8.928 | 8.666 | 8.945 | 10.073 | 10.800 | 11.838 | 14.562 | 14.534 | 18.561 | 23.327 | 26.956 |
| Long-term debt | 2.187 | 2.427 | 1.673 | 3.533 | 2.990 | 3.281 | 1.441 | 1.806 | 4.616 | 1.074 | 2.285 | 2.674 | 4.089 | 7.112 |
| Short-term debt | 6.741 | 6.063 | 11.339 | 13.475 | 9.257 | 9.560 | 9.900 | 14.164 | 12.711 | 18.721 | 16.345 | 31.080 | 38.358 | 35.598 |
| Total debt | 8.928 | 8.490 | 13.012 | 15.488 | 10.752 | 11.372 | 11.341 | 15.970 | 17.327 | 19.795 | 18.630 | 33.754 | 42.447 | 42.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2006 | — | — |
AG Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1982 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEESMAJGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
MARSA Holding ApS | Company | 33.3% | 33.3% | 2024 |
JHR 2009 Holding ApS | Company | 15.0% | 15.0% | 2025 |
BK Holding 76 ApS | Company | 5.0% | 0.0% | 2025 |
SM 2005 HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
JHRBK Holding ApS | Company | 20.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Skov Hansen | Management | 0 companies |
| Andreas Gaarde | Chief Executive Officer | 0 companies |
| Ole Meibom | Board of Directors | 0 companies |
| Jesper Holmegård Ravn | Board of Directors | 0 companies |
| Lars Meldgaard | Board of Directors | 0 companies |
| Maren Gaarde | Chairman | 0 companies |
| Jon Pall Einarsson | Chairman | 0 companies |
| Jens Erik Platz | Board of Directors | 0 companies |