| Revenue | DKK -80K | -42% |
| EBITDA | DKK -80K | +68% |
| Net profit | DKK -55K | -328% |
| Total assets | DKK 2,2M | -3% |
| Equity | DKK 2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 20 | -97 | 265 | 213 | -35 | -4 | -8 | 86 | 33 | -39 | -104 | -137 | -80 |
| Staff expenses | -0 | -0 | -0 | -384 | -86 | -118 | -49 | -0 | -42 | -61 | -14 | -29 | -110 | -0 |
| EBITDA | -102 | 20 | -97 | -119 | 127 | -153 | -53 | -8 | 45 | -28 | -53 | -133 | -248 | -80 |
| Depreciation & amort. | -34 | -34 | -20 | -21 | -28 | -29 | -29 | -29 | -28 | -25 | -25 | -25 | -25 | -25 |
| EBIT | -136 | -14 | -117 | -140 | 99 | -182 | -82 | -37 | 16 | -53 | -78 | -158 | -273 | -105 |
| Net financials | 24 | 158 | 212 | 817 | -93 | -24 | 12 | 192 | 126 | 99 | 13 | -4 | 275 | 50 |
| Profit before tax | -112 | 144 | 94 | 677 | 7 | -206 | -69 | 155 | 142 | 46 | -65 | -163 | 2 | -55 |
| Tax | -0 | -0 | -0 | 154 | 7 | -14 | -0 | 7 | 37 | 18 | 1 | 1 | -22 | -0 |
| Net profit | -112 | 144 | 94 | 523 | -1 | -192 | -69 | 148 | 105 | 29 | -66 | -163 | 24 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.632 | 1.810 | 2.247 | 2.930 | 2.549 | 2.339 | 2.314 | 2.318 | 2.371 | 2.393 | 2.281 | 2.216 | 2.321 | 2.244 |
| Equity | 1.597 | 1.741 | 1.835 | 2.310 | 2.259 | 2.067 | 1.998 | 2.146 | 2.251 | 2.224 | 2.158 | 1.994 | 2.018 | 1.963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 69 | 412 | 608 | 276 | 271 | 316 | 164 | 99 | 149 | 102 | 200 | 302 | 281 |
| Total debt | 36 | 69 | 412 | 608 | 276 | 271 | 316 | 164 | 99 | 149 | 102 | 200 | 302 | 281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Founder | Founder | 1990 | — | — |
PB Audit | Audit | 1990 | — | — |
SJ Management | Management | 1990 | — | — |
HS Management | Management | 1990 | — | — |
HW Management | Management | 1990 | — | — |
HB Management | Management | 1999 | — | — |
PO Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK ADMITEAM ApS | Company | 50.0% | 50.0% | 2010 |
| Individual | 33.3% | 33.3% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Founder | 0 companies |
| Peter Bastholm | Audit | 0 companies |
| Solvejg Jensen | Management | 0 companies |
| Henrik Sten Petersen | Management | 0 companies |
| Hanne Withen | Management | 0 companies |
| Henrik Brandt | Management | 0 companies |
| Per Obling | Audit | 0 companies |
| Yvette Irene Makholm | Board of Directors | 0 companies |
| Tove Brandt | Board of Directors | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Ingrid Brandt | Board of Directors | 0 companies |
| Thomas Flindt Jeppesen | Board of Directors | 0 companies |
| Flemming Flindt Jeppesen | Board of Directors | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |