| Revenue | DKK 10,9M | -42% |
| EBITDA | DKK -688K | -325% |
| Net profit | DKK -877K | -285% |
| Total assets | DKK 9,2M | -28% |
| Equity | DKK 3M | -33% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.723 | 30.015 | 25.537 | 18.940 | 10.914 |
| Staff expenses | -21.896 | -24.003 | -22.273 | -18.635 | -11.601 |
| EBITDA | 4.827 | 6.012 | 3.264 | 305 | -688 |
| Depreciation & amort. | -505 | -429 | -407 | -547 | -477 |
| EBIT | 4.322 | 5.583 | 2.857 | -242 | -1.165 |
| Net financials | -149 | 19 | 148 | 23 | 46 |
| Profit before tax | 4.173 | 5.602 | 3.005 | -219 | -1.119 |
| Tax | 926 | 1.246 | 668 | 8 | -242 |
| Net profit | 3.247 | 4.356 | 2.337 | -228 | -877 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.276 | 27.513 | 22.667 | 12.839 | 9.229 |
| Equity | 6.975 | 8.331 | 6.668 | 4.441 | 2.964 |
| Long-term debt | 3.477 | 2.628 | 1.584 | 1.559 | 0 |
| Short-term debt | 14.890 | 15.746 | 13.361 | 5.902 | 5.638 |
| Total debt | 18.366 | 18.374 | 14.945 | 7.461 | 5.638 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
BD Management | Management | 1999 – 2004 |
KP Management | Management | 1986 – 1989 |
| Audit | 1986 – 1989 | |
LL Chief Executive Officer | Chief Executive Officer | 2009 – 2025 |
VE Management | Management | 2004 – 2009 |
AD Management | Management | 1986 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2016 – 2025 | |
| Board of Directors | 1986 – 1989 | |
| Board of Directors | 1986 – 2004 | |
| Board of Directors | 2005 – 2025 | |
| Board of Directors | 1995 – 2012 | |
| Board of Directors | 2004 – 2025 | |
JA | Board of Directors | 2005 – 2025 |
| Board of Directors | 1999 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Dalgaard | Management | 0 companies |
| Kurt Pedersen | Management | 0 companies |
| Revisionsfirmaet E. Haamann A/S | Audit | 0 companies |
| Lars Levin Madsen | Chief Executive Officer | 0 companies |
| Vagn Eggert Nielsen | Management | 0 companies |
| Allan Dalgaard | Management | 0 companies |
| Morten Degner Dahl | Board of Directors | 0 companies |
| Flemming Gryndahl | Board of Directors | 0 companies |
| Ole Brøns | Board of Directors | 0 companies |
| Jørgen Mogensen | Board of Directors | 0 companies |
| Finn Hjelm Jacobsen | Board of Directors | 0 companies |
| Jørgen Georg Carl Jacobsen | Board of Directors | 0 companies |
| Jan Amby | Board of Directors | 0 companies |
| Kai Bøgh Jensen | Board of Directors | 0 companies |