| Revenue | DKK 2,6M | +7% |
| EBITDA | DKK 621K | +10% |
| Net profit | DKK 474K | +12% |
| Total assets | DKK 1,8M | +9% |
| Equity | DKK 1,4M | +5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.222 | 2.741 | 6.036 | 2.421 | 2.599 |
| Staff expenses | -1.966 | -1.934 | -1.881 | -1.858 | -1.978 |
| EBITDA | 1.256 | 807 | 4.139 | 563 | 621 |
| Depreciation & amort. | -27 | -27 | -27 | -22 | -12 |
| EBIT | 1.230 | 781 | 4.112 | 541 | 608 |
| Net financials | -12 | -8 | -1 | 0 | -0 |
| Profit before tax | 1.218 | 773 | 4.111 | 541 | 608 |
| Tax | 269 | 171 | 905 | 119 | 134 |
| Net profit | 948 | 601 | 3.206 | 422 | 474 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.545 | 1.962 | 5.265 | 1.610 | 1.751 |
| Equity | 1.940 | 1.541 | 4.147 | 1.369 | 1.444 |
| Long-term debt | 268 | 172 | 907 | 121 | 135 |
| Short-term debt | 334 | 247 | 210 | 120 | 173 |
| Total debt | 602 | 419 | 1.117 | 241 | 307 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 1990 |
| Former (7) | ||
| Audit | 2007 – 2009 | |
OB Management | Management | 1990 – 1991 |
ET | Audit | 1990 – 1990 |
BY Management | Management | 1990 – 1992 |
EL Audit | Audit | 1990 – 2001 |
SS Management | Management | 1990 – 1990 |
SH | Audit | 2001 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1990 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Ole Bæk | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Yding Bilde | Management | 0 companies |
| Norman Skjold Bjarce Bilde | Management | 0 companies |
| Erling Leth | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Søren Harmundal Petersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |