| Revenue | DKK 20,5M | -3% |
| EBITDA | DKK 228K | -87% |
| Net profit | DKK -2,2M | -71% |
| Total assets | DKK 40,3M | +12% |
| Equity | DKK 190K | +83% |
| Employees | 44 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 25.495 | 25.363 | 23.983 | 21.061 | 20.515 |
| Staff expenses | -15.651 | -16.835 | -16.803 | -19.296 | -20.287 |
| EBITDA | 9.844 | 8.528 | 7.181 | 1.765 | 228 |
| Depreciation & amort. | -1.243 | -1.329 | -1.377 | -1.405 | -1.167 |
| EBIT | 8.601 | 7.199 | 5.803 | 360 | -939 |
| Net financials | -554 | -480 | -644 | -1.971 | -1.828 |
| Profit before tax | 8.047 | 6.719 | 5.159 | -1.611 | -2.767 |
| Tax | 1.787 | 1.478 | 1.136 | -353 | -612 |
| Net profit | 6.260 | 5.240 | 4.023 | -1.258 | -2.155 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 42.494 | 45.358 | 42.487 | 35.997 | 40.268 |
| Equity | 15.447 | 14.462 | 15.362 | 104 | 190 |
| Long-term debt | 0 | 533 | 544 | 565 | 530 |
| Short-term debt | 26.748 | 29.918 | 26.107 | 35.207 | 39.548 |
| Total debt | 26.748 | 30.451 | 26.651 | 35.772 | 40.077 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
BL Founder | Founder | 1992 |
JI Founder | Founder | 1992 |
ND Management | Management | 2023 |
KI Founder | Founder | 1992 |
| Former (4) | ||
| Audit | 1992 – 1997 | |
| Audit | 1997 – 2008 | |
AJ Management | Management | 2021 – 2023 |
MN Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (7) | ||
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 1992 – 1999 | |
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Lundbye | Founder | 0 companies |
| Jens Iversen | Founder | 0 companies |
| Bjarne Valdemar Nordenbæk Jørgensen | Audit | 0 companies |
| Revisco Registrerede Revisorer FRR | Audit | 0 companies |
| Anders Justesen | Management | 0 companies |
| Nicklas Daugberg | Management | 0 companies |
| Kaj Iversen | Founder | 0 companies |
| Martin Nicolaj Iversen | Management | 0 companies |
| Bjarne Daugberg | Board of Directors | 0 companies |
| Steen Justesen | Board of Directors | 0 companies |
| Preben Majdahl Nielsen | Board of Directors | 0 companies |
| Preben Høirup | Board of Directors | 0 companies |
| Kjeld Peter Poulsen | Board of Directors | 0 companies |
| Tim Daugberg | Chairman | 0 companies |
| Gitte Kring Iversen | Board of Directors | 0 companies |
| Nicolai Rasmussen | Board of Directors | 0 companies |
| Kent Petersen | Chairman | 0 companies |