| Revenue | DKK 56,8M | -10% |
| EBITDA | DKK 4,1M | -29% |
| Net profit | DKK 2,5M | -34% |
| Total assets | DKK 31M | -34% |
| Equity | DKK 17,5M | -23% |
| Employees | 55 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 52.075 | 53.150 | 53.732 | 63.310 | 56.844 |
| Staff expenses | -44.971 | -48.069 | -50.647 | -57.622 | -52.777 |
| EBITDA | 7.104 | 5.082 | 3.085 | 5.688 | 4.067 |
| Depreciation & amort. | -1.315 | -1.199 | -1.019 | -1.029 | -973 |
| EBIT | 5.789 | 3.883 | 2.067 | 4.659 | 3.094 |
| Net financials | -3.947 | -286 | -3.045 | 72 | 49 |
| Profit before tax | 1.842 | 3.597 | -979 | 4.731 | 3.143 |
| Tax | 1.257 | 788 | 438 | 1.041 | 691 |
| Net profit | 585 | 2.810 | -1.416 | 3.690 | 2.451 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 57.973 | 39.119 | 31.242 | 46.937 | 30.999 |
| Equity | 44.466 | 29.275 | 18.926 | 22.616 | 17.468 |
| Long-term debt | 4.037 | 0 | 0 | 979 | 725 |
| Short-term debt | 9.470 | 9.844 | 12.213 | 23.177 | 12.650 |
| Total debt | 13.507 | 9.844 | 12.213 | 24.156 | 13.376 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BD Management | Management | 2023 |
EE Founder | Founder | 1988 |
LL Founder | Founder | 1988 |
| Former (7) | ||
SH Audit | Audit | 1988 – 1994 |
AM | Audit | 1988 – 1988 |
DR Management | Management | 1988 – 1988 |
MH Chief Executive Officer | Chief Executive Officer | 1988 – 1993 |
AK Chief Executive Officer | Chief Executive Officer | 2017 – 2022 |
AG Chief Executive Officer | Chief Executive Officer | 2013 – 2017 |
FH Management | Management | 1988 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2013 | |
| Former (11) | ||
| Board of Directors | 1988 – 1989 | |
| Board of Directors | 1988 – 1989 | |
| Board of Directors | 1988 – 2004 | |
| Board of Directors | 1988 – 1989 | |
| Deputy Chairman | 2006 – 2011 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 1988 – 1989 | |
| Board of Directors | 1988 – 1993 | |
| Deputy Chairman | 2011 – 2017 | |
| Chairman | 1988 – 2011 | |
| Deputy Chairman | 1988 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bruce Douglas Skof | Management | 0 companies |
| Sven Halberg | Audit | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Enina Eva Peetz-Schou | Founder | 0 companies |
| Dan Rybak | Management | 0 companies |
| Michael Holm Johansen | Chief Executive Officer | 0 companies |
| Avinash Kashinath Vaidya | Chief Executive Officer | 0 companies |
| Alan Gene Hershner | Chief Executive Officer | 0 companies |
| Finn Halken | Management | 0 companies |
| Lise-Lotte Lyng Andersen | Founder | 0 companies |
| Margaret Jean Madison | Board of Directors | 0 companies |
| Christine Marie Schyvinck | Chairman | 0 companies |
| Ole Henrik Gerner Andersen | Board of Directors | 0 companies |
| Carl Kruse Poulsen Bro | Board of Directors | 0 companies |
| Michael Bernhard Brahler | Board of Directors | 0 companies |
| Søren Ole Kornum | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Deputy Chairman | 0 companies |
| Christine Marie Schyvinck | Chairman | 0 companies |
| Leif Lorents Lunderskov | Board of Directors | 0 companies |
| Finn Heiner | Board of Directors | 0 companies |
| James William Ahlborn | Deputy Chairman | 0 companies |
| Urs Richenbacher | Chairman | 0 companies |
| Helmut Brahler | Deputy Chairman | 0 companies |