| Revenue | DKK 37,1M | +8% |
| EBITDA | DKK 25,1M | +17% |
| Net profit | DKK 12,6M | -10% |
| Total assets | DKK 36,5M | +4% |
| Equity | DKK 13,3M | -9% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.674 | 11.514 | 10.291 | 22.648 | 19.313 | 23.007 | 26.014 | 28.005 | 29.339 | 29.370 | 33.523 | 34.941 | 34.448 | 37.095 |
| Staff expenses | -6.765 | -7.504 | -6.720 | -10.588 | -8.140 | -11.468 | -13.886 | -12.814 | -12.714 | -11.684 | -13.844 | -16.017 | -12.769 | -11.971 |
| EBITDA | 1.909 | 4.010 | 3.570 | 12.061 | 11.173 | 11.540 | 12.128 | 15.192 | 16.625 | 17.686 | 19.679 | 18.924 | 21.447 | 25.124 |
| Depreciation & amort. | -681 | -577 | -1.250 | -3.838 | -3.290 | -3.390 | -4.910 | -5.151 | -4.126 | -3.406 | -3.058 | -3.338 | -3.353 | -7.477 |
| EBIT | 1.228 | 3.433 | 2.321 | 8.223 | 7.882 | 8.150 | 7.218 | 10.040 | 12.499 | 14.280 | 16.622 | 15.586 | 18.094 | 17.647 |
| Net financials | -214 | -76 | -72 | -633 | -1.389 | 140 | -34 | -31 | -53 | -198 | 298 | 329 | 465 | 289 |
| Profit before tax | 1.014 | 3.357 | 2.249 | 7.590 | 6.493 | 8.290 | 7.184 | 10.009 | 12.446 | 14.082 | 16.920 | 15.916 | 18.559 | 17.936 |
| Tax | 253 | 776 | 543 | 1.931 | 1.416 | 1.923 | 2.043 | 2.667 | 3.211 | 3.586 | 4.209 | 3.997 | 4.562 | 5.344 |
| Net profit | 761 | 2.581 | 1.706 | 5.659 | 5.077 | 6.367 | 5.141 | 7.342 | 9.235 | 10.496 | 12.711 | 11.919 | 13.996 | 12.592 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.174 | 8.240 | 7.594 | 24.020 | 19.928 | 20.265 | 32.200 | 29.576 | 32.738 | 31.437 | 37.783 | 35.912 | 35.225 | 36.485 |
| Equity | 1.869 | 3.182 | 2.307 | 7.428 | 7.505 | 11.872 | 8.013 | 9.466 | 10.801 | 11.428 | 14.390 | 13.163 | 14.679 | 13.334 |
| Long-term debt | 0 | 0 | 0 | 2.510 | 0 | 0 | 7.500 | 4.731 | 1.500 | 432 | 432 | 392 | 425 | 442 |
| Short-term debt | 6.722 | 4.453 | 4.752 | 13.321 | 11.511 | 7.794 | 16.079 | 14.839 | 19.987 | 18.975 | 22.463 | 21.710 | 19.446 | 21.729 |
| Total debt | 6.722 | 4.453 | 4.752 | 15.831 | 11.511 | 7.794 | 23.579 | 19.570 | 21.487 | 19.407 | 22.895 | 22.102 | 19.872 | 22.172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2006 | — | — |
| Audit | 1987 | — | — | |
LN Management | Management | 1987 | — | — |
VC Founder | Founder | 1987 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
DW Management | Management | 1987 | — | — |
SE Management | Management | 1987 | — | — |
SB Founder | Founder | 1987 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI | Board of Directors | 2013 | — | — |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Targeted Group ApS | Company | 100.0% | 100.0% | 2018 |
CANASUJO ApS | Company | 10.0% | 10.0% | 2015 |
SLEMMING CONSULTING ApS | Company | 10.0% | 10.0% | 2015 |
THINK BIGLER ApS | Company | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Klemp Busch | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Lars Nørrelund Nielsen | Management | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Erik Mønster | Chief Executive Officer | 0 companies |
| Nick Bigler | Chief Executive Officer | 0 companies |
| Dietmar Winfried Herwig | Management | 0 companies |
| Svend Erik Busch | Management | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Frank Ib | Board of Directors | 0 companies |
| Theiss Ditlev Stenstrøm | Board of Directors | 0 companies |
| Anders Laursen | Board of Directors | 0 companies |
| Henrik Flensborg | Board of Directors | 0 companies |
| Søren Kristian Stampe | Board of Directors | 0 companies |
| John Simonsen | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Henrik Sørensen | Board of Directors | 0 companies |
| Erik Hartvig Jørgensen | Board of Directors | 0 companies |
| Eske Slemming | Board of Directors | 0 companies |
| Christina Nimann Vandling | Board of Directors | 0 companies |
| Lulu Lyngholm Bigler | Board of Directors | 0 companies |
| Richard Hopff Lorentzen | Board of Directors | 0 companies |
| Sven Erik Bohnsen | Chairman | 0 companies |