| Revenue | DKK 2,8M | +304% |
| EBITDA | DKK 386K | +126% |
| Net profit | DKK 193K | +116% |
| Total assets | DKK 10,3M | +19% |
| Equity | DKK 950K | +25% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.099 | 2.514 | 1.055 | 693 | 2.802 |
| Staff expenses | -7.214 | -8.074 | -11.037 | -12.977 | -12.608 |
| EBITDA | 929 | 506 | -784 | -1.485 | 386 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 929 | 506 | -784 | -1.485 | 386 |
| Net financials | -16 | -20 | 5 | -87 | -137 |
| Profit before tax | 914 | 486 | -779 | -1.572 | 249 |
| Tax | 201 | 109 | 304 | -345 | 55 |
| Net profit | 712 | 377 | -1.083 | -1.227 | 193 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.616 | 5.146 | 8.207 | 8.645 | 10.282 |
| Equity | 2.689 | 3.067 | 1.984 | 757 | 950 |
| Long-term debt | 0 | 1.162 | 0 | 0 | 0 |
| Short-term debt | 2.926 | 2.079 | 6.223 | 7.887 | 9.332 |
| Total debt | 2.926 | 2.079 | 6.223 | 7.887 | 9.332 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
NE Founder | Founder | 1991 |
SB Management | Management | 2022 |
HB Founder | Founder | 1991 |
PT Founder | Founder | 1991 |
| Former (4) | ||
PN Management | Management | 1997 – 2013 |
| Audit | 1991 – 1992 | |
LØ Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
JB Management | Management | 1991 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Deputy Chairman | 2024 | |
| Former (9) | ||
| Board of Directors | 1991 – 1997 | |
| Board of Directors | 2016 – 2017 | |
| Deputy Chairman | 2022 – 2024 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2008 – 2016 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2010 – 2022 | |
| Board of Directors | 1997 – 2006 | |
| Board of Directors | 1997 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nielsen | Management | 0 companies |
| Niels Erik Westen-Jensen | Founder | 0 companies |
| Søren Bæk Christensen | Management | 0 companies |
| Hans Bekkevold | Founder | 0 companies |
| Poul Thorup | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Østergaard | Chief Executive Officer | 0 companies |
| Jørgen Brix Steby | Management | 0 companies |
| Jan Brix Steby | Board of Directors | 0 companies |
| Peter Lauridsen Høy | Board of Directors | 0 companies |
| Tais Terri-Pierre Kløgtner | Deputy Chairman | 0 companies |
| Jesper Sass Balthazar-Christensen | Board of Directors | 0 companies |
| Niels Clemensen | Board of Directors | 0 companies |
| Betina Charlotte Mose Nielsen | Chairman | 0 companies |
| Jesper Raakjær | Board of Directors | 0 companies |
| Claus Kim Holstein | Chairman | 0 companies |
| Erik Thorkild Møller | Board of Directors | 0 companies |
| Svend Christensen | Board of Directors | 0 companies |
| Michael Rosenkilde Lind | Deputy Chairman | 0 companies |