| Revenue | DKK 13,3M | -44% |
| EBITDA | DKK 832K | -86% |
| Net profit | DKK 611K | -87% |
| Total assets | DKK 14,6M | -32% |
| Equity | DKK 5,3M | -43% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 36.332 | 36.718 | 34.869 | 23.711 | 13.332 |
| Staff expenses | -24.554 | -21.326 | -25.416 | -17.561 | -12.500 |
| EBITDA | 11.501 | 15.345 | 9.453 | 6.151 | 832 |
| Depreciation & amort. | -187 | -184 | -145 | -228 | -99 |
| EBIT | 11.315 | 15.160 | 9.308 | 5.922 | 734 |
| Net financials | -145 | -83 | -222 | 19 | 86 |
| Profit before tax | 11.170 | 15.077 | 9.086 | 5.942 | 820 |
| Tax | 2.562 | 3.359 | 2.049 | 1.329 | 209 |
| Net profit | 8.608 | 11.718 | 7.037 | 4.612 | 611 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 28.591 | 32.403 | 32.138 | 21.376 | 14.587 |
| Equity | 13.221 | 16.339 | 11.676 | 9.288 | 5.300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.161 | 15.703 | 19.941 | 11.410 | 8.565 |
| Total debt | 15.161 | 15.703 | 19.941 | 11.410 | 8.565 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2023 |
| Former (3) | ||
PB Management | Management | 1992 – 1992 |
| Audit | 1992 – 1999 | |
SL Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jørgen Skjønnemand Holmegaard | Management | 0 companies |
| Revisionsfirmaet Terpling & Ve stergaard | Audit | 0 companies |
| Stig Lyse Nielsen | Management | 0 companies |
| Anne Reinhard Holmegaard | Board of Directors | 0 companies |
| Tina Reinhard Holmegaard | Chairman | 0 companies |