| Revenue | DKK 30,3M | +0% |
| EBITDA | DKK 2M | -13% |
| Net profit | DKK 1,6M | -17% |
| Total assets | DKK 55,8M | +21% |
| Equity | DKK 20,4M | +8% |
| Employees | 68 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.708 | 22.115 | 27.309 | 30.296 | 30.312 |
| Staff expenses | -17.667 | -23.495 | -25.011 | -27.319 | -28.293 |
| EBITDA | -8.959 | -1.380 | 2.299 | 2.294 | 1.984 |
| Depreciation & amort. | -60 | -60 | -55 | -0 | -0 |
| EBIT | -9.019 | -1.440 | 2.244 | 2.294 | 1.984 |
| Net financials | 18 | 25 | 63 | 165 | 48 |
| Profit before tax | -9.001 | -1.415 | 2.306 | 2.459 | 2.033 |
| Tax | 12 | 228 | -3.082 | 550 | 457 |
| Net profit | -9.013 | -1.643 | 5.389 | 1.909 | 1.576 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.758 | 25.917 | 53.851 | 46.153 | 55.850 |
| Equity | 13.148 | 11.505 | 16.893 | 18.802 | 20.378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.610 | 14.412 | 36.958 | 27.351 | 35.472 |
| Total debt | 12.610 | 14.412 | 36.958 | 27.351 | 35.472 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BM Management | Management | 2003 |
| Former (5) | ||
ET | Audit | 1989 – 1990 |
PN Management | Management | 1989 – 1992 |
JL Management | Management | 1996 – 2003 |
JJ Management | Management | 1992 – 1996 |
PE Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 1992 | |
| Board of Directors | 2002 | |
| Board of Directors | 2001 | |
| Board of Directors | 2001 | |
| Former (5) | ||
| Board of Directors | 1989 – 1990 | |
| Board of Directors | 1989 – 1991 | |
| Board of Directors | 1989 – 1992 | |
| Board of Directors | 1989 – 1992 | |
| Chairman | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Preben Nesager-Hansen | Management | 0 companies |
| Bo Mikael Melander | Management | 0 companies |
| Jesper Larsen | Management | 0 companies |
| Jørn Jensen Holm | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Poul Christensen | Chairman | 0 companies |
| Henning Foldager | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Gert Lund | Board of Directors | 0 companies |
| Claus Hofman-Bang | Board of Directors | 0 companies |
| Jørgen Anders Houmann | Board of Directors | 0 companies |
| Rasmus Christiansen | Board of Directors | 0 companies |
| Geir Magnus Jansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |