| Revenue | DKK 5,8M | -9% |
| EBITDA | DKK -39K | -104% |
| Net profit | DKK -166K | -126% |
| Total assets | DKK 1,1M | -41% |
| Equity | DKK 455K | -63% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.305 | 4.179 | 5.711 | 6.427 | 5.849 |
| Staff expenses | -4.108 | -3.909 | -5.624 | -5.554 | -5.888 |
| EBITDA | 198 | 270 | 87 | 872 | -39 |
| Depreciation & amort. | -68 | -52 | -52 | -52 | -119 |
| EBIT | 129 | 218 | 35 | 820 | -157 |
| Net financials | 2 | -5 | 5 | 1 | 3 |
| Profit before tax | 131 | 213 | 39 | 821 | -154 |
| Tax | 29 | 47 | 28 | 181 | 11 |
| Net profit | 102 | 166 | 12 | 640 | -166 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.662 | 1.665 | 2.415 | 1.821 | 1.080 |
| Equity | 403 | 568 | 580 | 1.220 | 455 |
| Long-term debt | 111 | 108 | 90 | 227 | 69 |
| Short-term debt | 1.148 | 989 | 1.745 | 373 | 544 |
| Total debt | 1.259 | 1.096 | 1.835 | 600 | 613 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AL Management | Management | 2014 |
PS Management | Management | 2023 |
| Former (10) | ||
US Management | Management | 1990 – 1993 |
OR Management | Management | 1990 – 1993 |
ET | Audit | 1990 – 1990 |
JF Management | Management | 1990 – 2000 |
ND Management | Management | 1990 – 2000 |
BA Audit | Audit | 1990 – 2000 |
MM Management | Management | 2014 – 2014 |
HE Management | Management | 2000 – 2008 |
PE Management | Management | 1990 – 1990 |
| Audit | 1990 – 1993 | |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1990 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Søderberg Andersen | Management | 0 companies |
| Ole Rex Rehfeld Jacobsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Anne Lotte Nors Myrup | Management | 0 companies |
| Jørgen Finn Hansen | Management | 0 companies |
| Niels Dyrgaard Jensen | Management | 0 companies |
| Bo Andersen | Audit | 0 companies |
| Paolo Simone | Management | 0 companies |
| Mary Mersiha Leni Kadun | Management | 0 companies |
| Henrik Emil Erhardsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| REVISIONSFIRMAET VALDEMAR LJUN GDAHLS EFTF. ApS | Audit | 0 companies |
| Knud Nors | Board of Directors | 0 companies |