| Revenue | DKK 18,3M | +8% |
| EBITDA | DKK -2,2M | +40% |
| Net profit | DKK -2,9M | +14% |
| Total assets | DKK 24,8M | +0% |
| Equity | DKK 13,6M | -18% |
| Employees | 35 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.686 | 20.804 | 17.636 | 16.923 | 18.325 |
| Staff expenses | -19.907 | -18.907 | -19.409 | -20.526 | -20.488 |
| EBITDA | 779 | 1.897 | -1.772 | -3.604 | -2.164 |
| Depreciation & amort. | -861 | -617 | -533 | -509 | -497 |
| EBIT | -82 | 1.280 | -2.306 | -4.113 | -2.661 |
| Net financials | -5 | -17 | -250 | -227 | -243 |
| Profit before tax | -87 | 1.263 | -2.555 | -4.340 | -2.903 |
| Tax | 1 | 291 | -562 | -949 | -0 |
| Net profit | -89 | 972 | -1.993 | -3.391 | -2.903 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.983 | 29.464 | 28.913 | 24.717 | 24.836 |
| Equity | 20.866 | 21.839 | 19.845 | 16.454 | 13.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.117 | 7.626 | 9.068 | 8.263 | 11.286 |
| Total debt | 6.117 | 7.626 | 9.068 | 8.263 | 11.286 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BF Founder | Founder | 1991 |
EV Founder | Founder | 1991 |
MJ Management | Management | 2024 |
| Former (4) | ||
KH Management | Management | 2001 – 2002 |
SE Audit | Audit | 1993 – 2002 |
HJ Management | Management | 2003 – 2024 |
AU Management | Management | 2002 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2024 | |
| Former (6) | ||
| Board of Directors | 2001 – 2002 | |
| Chairman | 2011 – 2014 | |
| Chairman | 2002 – 2011 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 1991 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Hedemann | Management | 0 companies |
| Svend Erik Jørgensen | Audit | 0 companies |
| Birthe Frisch | Founder | 0 companies |
| Erik Verner Frisch | Founder | 0 companies |
| Morten Jakobsen | Management | 0 companies |
| Henrik Jørgensen | Management | 0 companies |
| Andreas Urbez | Management | 0 companies |
| Michael Sønderskov | Board of Directors | 0 companies |
| Niels Kristian Eriksen | Chairman | 0 companies |
| Martin Josef Wojtschuk | Board of Directors | 0 companies |
| Steen Højlund Hansen | Chairman | 0 companies |
| Anders Kristian Worsøe | Chairman | 0 companies |
| Wolfgang Schwenger | Board of Directors | 0 companies |
| Jeppe Brogaard Clausen | Board of Directors | 0 companies |
| Kenneth Frisch | Board of Directors | 0 companies |