| Revenue | DKK 10,3M | +4% |
| EBITDA | DKK 873K | +80% |
| Net profit | DKK 150K | +710% |
| Total assets | DKK 25,5M | -8% |
| Equity | DKK 4,6M | +3% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.137 | 9.400 | 10.388 | 9.834 | 10.259 |
| Staff expenses | -7.152 | -7.456 | -8.189 | -9.348 | -9.386 |
| EBITDA | 986 | 1.944 | 2.199 | 486 | 873 |
| Depreciation & amort. | -214 | -226 | -96 | -160 | -208 |
| EBIT | 772 | 1.718 | 2.104 | 326 | 665 |
| Net financials | -175 | -230 | -212 | -301 | -417 |
| Profit before tax | 596 | 1.488 | 1.892 | 25 | 248 |
| Tax | 134 | 334 | 422 | 7 | 98 |
| Net profit | 462 | 1.154 | 1.470 | 19 | 150 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.637 | 19.426 | 19.220 | 27.707 | 25.530 |
| Equity | 7.765 | 6.919 | 6.390 | 4.408 | 4.558 |
| Long-term debt | 37 | 525 | 430 | 0 | 0 |
| Short-term debt | 9.834 | 11.982 | 12.400 | 23.299 | 20.972 |
| Total debt | 9.872 | 12.507 | 12.830 | 23.299 | 20.972 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
IE Founder | Founder | 1987 |
HS Management | Management | 1987 |
JG Founder | Founder | 1987 |
| Former (1) | ||
HD Audit | Audit | 1987 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1995 | |
| Board of Directors | 1987 | |
| Former (1) | ||
| Board of Directors | 2000 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Irma Evelyn Christiansen | Founder | 0 companies |
| Harry Søren Mikkelsen | Management | 0 companies |
| Hakon Dahm Spliid | Audit | 0 companies |
| Jørgen Guttorm Pedersen | Founder | 0 companies |
| Frank Thanning Mikkelsen | Board of Directors | 0 companies |
| Annie Kristine Thanning Mikkelsen | Board of Directors | 0 companies |
| Jan Thanning Leth | Board of Directors | 0 companies |