| Revenue | DKK -4K | -121% |
| EBITDA | DKK -4K | -121% |
| Net profit | DKK -511 | -103% |
| Total assets | DKK 125K | -10% |
| Equity | DKK 80K | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.234 | 1.145 | 998 | 849 | 713 | 562 | 1.019 | -9 | 0 | 498 | -8 | 19 | -4 |
| Staff expenses | -799 | -1.041 | -855 | -695 | -705 | -607 | -599 | -88 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 436 | 104 | 144 | 155 | 8 | -45 | 407 | -97 | 0 | 498 | -8 | 19 | -4 |
| Depreciation & amort. | -66 | -66 | -64 | -32 | -24 | -23 | -23 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 370 | 37 | 80 | 123 | -17 | -68 | 384 | -97 | 0 | 498 | -8 | 19 | -4 |
| Net financials | -26 | -13 | -10 | -4 | -4 | -2 | -3 | -0 | -3 | 27 | 5 | 4 | 3 |
| Profit before tax | 343 | 24 | 70 | 119 | -20 | -70 | 381 | -97 | -3 | 525 | -3 | 23 | -1 |
| Tax | 87 | 7 | 17 | 28 | -4 | -14 | 83 | 0 | -36 | 116 | -0 | 3 | -0 |
| Net profit | 256 | 17 | 53 | 91 | -16 | -56 | 298 | -97 | 33 | 409 | -3 | 20 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.033 | 872 | 988 | 1.027 | 864 | 676 | 1.108 | 95 | 439 | 102 | 88 | 138 | 125 |
| Equity | 260 | 277 | 330 | 420 | 304 | 248 | 547 | 48 | 6 | 54 | 61 | 80 | 80 |
| Long-term debt | 40 | 4 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 732 | 583 | 689 | 603 | 560 | 428 | 561 | 46 | 433 | 49 | 27 | 58 | 45 |
| Total debt | 772 | 588 | 653 | 603 | 560 | 428 | 561 | 46 | 433 | 49 | 27 | 58 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1994 | — | — |
PM Unofficial title | Unofficial title | 2021 | — | — |
HO Founder | Founder | 1988 | — | — |
NP Management | Management | 2003 | — | — |
HE Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
VALBY BEDEMANDSFORRETNING HOLDING I ApS | Company | 50.0% | 50.0% | 2011 |
VALBY BEDEMANDSFORRETNING HOLDING II ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Birch Laursen | Audit | 0 companies |
| Piya Mukherjee | Unofficial title | 0 companies |
| Hans-Erik Olsen | Founder | 0 companies |
| Niels-Henrik Palmelund | Management | 0 companies |
| Henriette Elisabeth Leinum | Founder | 0 companies |