| Revenue | DKK 22,5M | +7% |
| EBITDA | DKK 3,8M | -18% |
| Net profit | DKK 3M | -17% |
| Total assets | DKK 11,2M | +10% |
| Equity | DKK 4,7M | -17% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.163 | 15.789 | 16.573 | 19.390 | 16.237 | 18.846 | 20.202 | 18.542 | 16.470 | 19.655 | 21.024 | 22.474 |
| Staff expenses | -13.118 | -13.477 | -13.991 | -15.048 | -15.590 | -14.199 | -15.392 | -15.079 | -14.000 | -14.808 | -16.328 | -18.634 |
| EBITDA | 6.044 | 2.311 | 2.582 | 4.342 | 575 | 4.648 | 4.809 | 3.463 | 2.470 | 4.847 | 4.696 | 3.840 |
| Depreciation & amort. | 229 | -106 | -118 | -140 | -134 | -132 | -107 | -131 | -190 | -210 | -133 | -61 |
| EBIT | 5.815 | 2.205 | 2.464 | 4.202 | 441 | 4.515 | 4.702 | 3.332 | 2.280 | 4.637 | 4.563 | 3.779 |
| Net financials | -462 | -54 | -144 | -57 | -44 | -69 | -18 | -43 | -68 | -89 | -52 | 12 |
| Profit before tax | 5.352 | 2.151 | 2.320 | 4.145 | 396 | 4.446 | 4.684 | 3.289 | 2.212 | 4.548 | 4.511 | 3.791 |
| Tax | 1.358 | 484 | 533 | 946 | 73 | 855 | 1.035 | 730 | 489 | 999 | 953 | 841 |
| Net profit | 3.994 | 1.667 | 1.787 | 3.199 | 323 | 3.591 | 3.650 | 2.559 | 1.723 | 3.549 | 3.558 | 2.950 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.452 | 13.543 | 14.627 | 16.673 | 12.139 | 11.289 | 12.451 | 9.484 | 13.825 | 12.062 | 10.171 | 11.209 |
| Equity | 1.895 | 2.787 | 4.436 | 5.352 | 2.212 | 6.073 | 6.505 | 5.480 | 6.662 | 7.293 | 5.651 | 4.702 |
| Long-term debt | 5.253 | 4.926 | 4.590 | 4.082 | 0 | 0 | 12 | 524 | 6 | 0 | 0 | 0 |
| Short-term debt | 9.305 | 5.831 | 5.601 | 7.239 | 9.927 | 5.216 | 5.934 | 3.480 | 7.157 | 4.769 | 4.520 | 6.507 |
| Total debt | 14.557 | 10.757 | 10.191 | 11.321 | 9.927 | 5.216 | 5.946 | 4.004 | 7.163 | 4.769 | 4.520 | 6.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 1998 | — | — |
HA Management | Management | 2004 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KA Management | Management | 1998 | — | — |
KP Management | Management | 1999 | — | — |
HL Management | Management | 1998 | — | — |
PW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRATH HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
FOGSGAARD l LEDELSE & STRATEGI ApS | Company | 10.0% | 10.0% | 2017 |
Engelbrecht Holding ApS | Company | 10.0% | 10.0% | 2020 |
Livijn Holding ApS | Company | 10.0% | 10.0% | 2023 |
HR WENDELBOE ApS | Company | 5.0% | 5.0% | 2016 |
MANON DE JONGH HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
UKON Holding A/S | Company | 10.0% | 10.0% | 2023 |
ART ENTERPRISE ApS | Company | 10.0% | 10.0% | 2017 |
KURUP HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 2020 | |
REQUISITE VOLATILITY ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
Kate Holm Sørensen ApS | Company | 10.0% | 10.0% | 2020 |
Ulrik Toft Holding ApS | Company | 10.0% | 10.0% | 2020 |
Henrik Adler Consulting ApS | Company | 10.0% | 10.0% | 2016 |
KENNETH ALBÆK CONSULTING ApS | Company | 10.0% | 10.0% | 2016 |
PALLE WEINREICH HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Gavnbo Frost | Management | 0 companies |
| Henrik Adler | Management | 0 companies |
| Jette Lindhard Brath | Chief Executive Officer | 0 companies |
| Kenneth Albæk | Management | 0 companies |
| Kirsten Paarup Nielsen | Management | 0 companies |
| Hanne Laura Mott | Management | 0 companies |
| Palle Weinreich Sørensen | Management | 0 companies |
| Henrik Møller Andersen | Board of Directors | 0 companies |
| Birgitte Kurup | Board of Directors | 0 companies |
| Manon Sabine de Jongh | Board of Directors | 0 companies |
| Jakob Thaysen | Board of Directors | 0 companies |
| Annemette Hylgaard | Board of Directors | 0 companies |
| Claus Bech Homann | Board of Directors | 0 companies |
| Niels Balslev Wendelboe | Board of Directors | 0 companies |
| Claus Westergård Elmholdt | Board of Directors | 0 companies |
| Marianne Skjærlund Livijn | Board of Directors | 0 companies |
| Anders Ramian Trillingsgaard | Chairman | 0 companies |
| Morten Kusk Fogsgaard | Board of Directors | 0 companies |