| Revenue | DKK 5,3M | +49% |
| EBITDA | DKK 1,1M | +261% |
| Net profit | DKK 945K | +213% |
| Total assets | DKK 3,6M | -12% |
| Equity | DKK 2M | +87% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.970 | 3.584 | 3.715 | 3.564 | 5.309 |
| Staff expenses | -3.403 | -3.323 | -3.885 | -4.221 | -4.250 |
| EBITDA | 567 | 261 | -170 | -657 | 1.058 |
| Depreciation & amort. | -42 | -35 | -16 | -15 | -7 |
| EBIT | 526 | 226 | -187 | -672 | 1.051 |
| Net financials | -43 | -26 | -87 | -105 | -133 |
| Profit before tax | 483 | 200 | -274 | -776 | 918 |
| Tax | 107 | 45 | -60 | 59 | -27 |
| Net profit | 376 | 155 | -214 | -835 | 945 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.507 | 5.039 | 4.568 | 4.148 | 3.640 |
| Equity | 1.976 | 2.131 | 1.917 | 1.082 | 2.027 |
| Long-term debt | 1.405 | 1.353 | 1.302 | 1.117 | 596 |
| Short-term debt | 2.127 | 1.555 | 1.349 | 1.949 | 1.018 |
| Total debt | 3.531 | 2.908 | 2.651 | 3.066 | 1.613 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SS Management | Management | 2012 |
| Former (7) | ||
ET | Audit | 1989 – 1989 |
KE Management | Management | 1989 – 1995 |
PI | Audit | 2000 – 2003 |
HS Management | Management | 2000 – 2012 |
JS Management | Management | 1989 – 2000 |
PE Management | Management | 1989 – 1989 |
BS Management | Management | 1989 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2010 | |
| Former (8) | ||
| Board of Directors | 1989 – 1989 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 1989 – 2010 | |
| Board of Directors | 1989 – 1995 | |
| Board of Directors | 2010 – 2022 | |
| Chairman | 1989 – 2000 | |
| Chairman | 1989 – 1989 | |
| Chairman | 2000 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Karl Erik Haubjerg Madsen | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Hans Stjärnerud | Management | 0 companies |
| Steen Schober Jørgensen | Management | 0 companies |
| Jørgen Steen Kehler Gjerka | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bent Skovby | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jens Ole Busborg | Board of Directors | 0 companies |
| Jørn Christian Lauridsen | Board of Directors | 0 companies |
| Hans Jacob Tygstrup | Board of Directors | 0 companies |
| Anne Helene Sara Stjärnerud | Board of Directors | 0 companies |
| Dion Schultz Andreasen | Board of Directors | 0 companies |
| Hans Stjernerud | Chairman | 0 companies |
| Hans Christian Stjärnerud | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Rolf Stenström | Chairman | 0 companies |