| Revenue | DKK 2,6M | +22% |
| EBITDA | DKK 955K | +891% |
| Net profit | DKK 702K | +595% |
| Total assets | DKK 4,2M | +28% |
| Equity | DKK 1,7M | +73% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 4.924 | 5.532 | 2.524 | 2.097 | 2.557 |
| Staff expenses | -3.237 | -4.849 | -2.427 | -2.218 | -1.602 |
| EBITDA | 1.687 | 683 | 97 | -121 | 955 |
| Depreciation & amort. | -68 | -56 | -42 | -35 | -24 |
| EBIT | 1.619 | 627 | 55 | -156 | 930 |
| Net financials | 80 | -86 | 9 | -21 | -21 |
| Profit before tax | 1.700 | 541 | 64 | -176 | 909 |
| Tax | 377 | 125 | 17 | -35 | 207 |
| Net profit | 1.322 | 415 | 47 | -142 | 702 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 4.609 | 4.036 | 3.572 | 3.266 | 4.185 |
| Equity | 2.338 | 1.454 | 1.101 | 959 | 1.661 |
| Long-term debt | 165 | 39 | 0 | 0 | 0 |
| Short-term debt | 2.105 | 2.543 | 2.471 | 2.307 | 2.525 |
| Total debt | 2.271 | 2.582 | 2.471 | 2.307 | 2.525 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
ET | Audit | 1990 – 1993 |
| Audit | 1990 – 1995 | |
AS Management | Management | 1990 – 2010 |
FE Audit | Audit | 2005 – 2023 |
MS Management | Management | 1990 – 2023 |
SS Management | Management | 1990 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2008 – 2008 | |
| Chairman | 2007 – 2023 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 1990 – 2007 | |
| Board of Directors | 2010 – 2023 | |
| Board of Directors | 1990 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Laurits Niels Steen Lauritsen | Audit | 0 companies |
| Arne Skovgaard Jensen | Management | 0 companies |
| Finn Ellgaard | Audit | 0 companies |
| Morten Skovgaard Jensen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Annette Jensen | Chairman | 0 companies |
| Hans Merser | Board of Directors | 0 companies |
| Søren Merser | Board of Directors | 0 companies |
| Anders Merser | Board of Directors | 0 companies |
| Eva Skovgaard Jensen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |