| Revenue | DKK 3,7M | -27% |
| EBITDA | DKK -443K | -254% |
| Net profit | DKK -446K | -413% |
| Total assets | DKK 4,4M | +0% |
| Equity | DKK 1,9M | -19% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.694 | 2.674 | 3.351 | — | 2.860 | 3.654 | 4.928 | 4.811 | 3.395 | 3.624 | 4.498 | 5.122 | 5.167 | 3.747 |
| Staff expenses | -2.098 | -2.545 | -3.097 | -0 | -3.067 | -3.761 | -4.296 | -3.899 | -3.185 | -3.379 | -3.925 | -4.699 | -4.879 | -4.190 |
| EBITDA | -514 | 129 | 254 | 0 | -207 | -1.253 | 375 | 653 | 210 | 245 | 573 | 423 | 289 | -443 |
| Depreciation & amort. | -41 | -48 | -48 | -0 | -95 | -102 | -79 | -106 | -81 | -57 | -58 | -67 | -67 | -56 |
| EBIT | -555 | 81 | 206 | 0 | -302 | -1.355 | 297 | 546 | 130 | 187 | 515 | 356 | 222 | -499 |
| Net financials | 0 | 0 | 0 | 0 | 249 | -19 | 2 | 33 | -54 | -47 | 30 | -83 | -30 | -67 |
| Profit before tax | -528 | 52 | 169 | 0 | -53 | -1.374 | 299 | 579 | 75 | 140 | 546 | 273 | 192 | -566 |
| Tax | -82 | 20 | 58 | -0 | -3 | -295 | 72 | 134 | 22 | 30 | 131 | 70 | 49 | -120 |
| Net profit | -446 | 32 | 112 | 0 | -50 | -1.079 | 227 | 446 | 53 | 110 | 415 | 203 | 142 | -446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.113 | 3.892 | 4.027 | 0 | 5.027 | 6.200 | 6.155 | 5.531 | 4.695 | 4.480 | 4.972 | 4.429 | 4.363 | 4.383 |
| Equity | 2.656 | 2.688 | 2.800 | 0 | 2.849 | 770 | 997 | 1.442 | 1.495 | 1.606 | 2.020 | 2.224 | 2.366 | 1.920 |
| Long-term debt | -144 | 20 | 63 | 0 | 7 | 0 | 2.979 | 2.410 | 2.355 | 1.493 | 1.180 | 881 | 616 | 656 |
| Short-term debt | -1.312 | 1.184 | 1.164 | 0 | 2.171 | 5.430 | 2.180 | 1.680 | 844 | 1.381 | 1.771 | 1.325 | 1.381 | 1.807 |
| Total debt | -1.457 | 1.204 | 1.227 | 0 | 2.178 | 5.430 | 5.159 | 4.089 | 3.199 | 2.875 | 2.952 | 2.205 | 1.997 | 2.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
LG Management | Management | 1988 | — | — |
LJ Management | Management | 2019 | — | — |
NM Management | Management | 2006 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHARLOTTE G. JENSEN HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 33.3% | 33.3% | 2015 | |
LEITECH INSTRUMENTS ApS | Company | 20.0% | 20.0% | 2016 |
| Individual | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Leif Grundtworm Larsen | Management | 0 companies |
| Lis Jytte Larsen | Management | 0 companies |
| Niels Møller Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Oscar Hornsleth | Chairman | 0 companies |