| Revenue | DKK 34M | +15% |
| EBITDA | DKK 5M | +347% |
| Net profit | DKK -540K | +94% |
| Total assets | DKK 33,3M | -4% |
| Equity | DKK 7,7M | -7% |
| Employees | 75 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 38.215 | 39.643 | 32.273 | 29.719 | 34.049 |
| Staff expenses | -32.003 | -31.329 | -32.199 | -31.725 | -29.097 |
| EBITDA | 6.212 | 8.314 | 74 | -2.006 | 4.952 |
| Depreciation & amort. | -5.134 | -4.941 | -5.461 | -5.651 | -4.834 |
| EBIT | 1.078 | 3.373 | -5.388 | -7.657 | 118 |
| Net financials | 43 | -60 | -368 | -688 | -659 |
| Profit before tax | 1.121 | 3.313 | -5.755 | -8.345 | -540 |
| Tax | 255 | 603 | -2.137 | -0 | -0 |
| Net profit | 866 | 2.710 | -3.618 | -8.345 | -540 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 45.606 | 43.965 | 44.799 | 34.659 | 33.314 |
| Equity | 20.509 | 21.219 | 16.601 | 8.256 | 7.715 |
| Long-term debt | 5.202 | 4.103 | 7.510 | 11.812 | 15.107 |
| Short-term debt | 11.894 | 14.466 | 20.688 | 12.691 | 10.339 |
| Total debt | 17.096 | 18.569 | 28.198 | 24.503 | 25.446 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JG Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (10) | ||
EW Management | Management | 1999 – 1999 |
ET | Audit | 1992 – 1992 |
OB Management | Management | 1992 – 1999 |
HL Management | Management | 1999 – 2003 |
RG Management | Management | 2003 – 2004 |
JN Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
KS Management | Management | 1992 – 1994 |
SB Audit | Audit | 1992 – 1993 |
MB Chief Executive Officer | Chief Executive Officer | 2004 – 2021 |
PE Management | Management | 1992 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2025 | |
| Deputy Chairman | 2026 | |
| Board of Directors | 2025 | |
| Chairman | 2026 | |
| Former (37) | ||
| Deputy Chairman | 1996 – 1999 | |
| Board of Directors | 2005 – 2013 | |
| Chairman | 1999 – 2018 | |
| Chairman | 1992 – 1994 | |
| Board of Directors | 2013 – 2025 | |
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 1997 – 1999 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 1992 – 1997 | |
| Board of Directors | 1999 – 2005 | |
| Chairman | 1992 – 1992 | |
| Board of Directors | 1992 – 1999 | |
| Chairman | 1992 – 1996 | |
| Board of Directors | 1992 – 1994 | |
| Board of Directors | 2009 – 2021 | |
| Chairman | 2018 – 2025 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 1996 – 1999 | |
| Deputy Chairman | 1992 – 1996 | |
| Board of Directors | 1992 – 1997 | |
| Deputy Chairman | 2023 – 2025 | |
| Board of Directors | 1997 – 1999 | |
| Deputy Chairman | 2001 – 2002 | |
| Deputy Chairman | 1999 – 2001 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 1992 – 2001 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2001 – 2013 | |
| Board of Directors | 2002 – 2009 | |
| Board of Directors | 2001 – 2002 | |
| Chairman | 2025 – 2026 | |
| Board of Directors | 1996 – 1999 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1992 – 1992 | |
| Board of Directors | 1992 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Wilhelm | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Bjerring Heise | Management | 0 companies |
| Henrik Løve | Management | 0 companies |
| Janne Grønkjær Henriksen | Chief Executive Officer | 0 companies |
| Rolf Günter Kuhberg | Management | 0 companies |
| Jelva Nørgaard Schnoor | Chief Executive Officer | 0 companies |
| Kristian Søgaard Jacobsen | Management | 0 companies |
| Svend Bernt Hagemann | Audit | 0 companies |
| Mogens Balling Schultz | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bent Bjerregaard Mikkelsen | Deputy Chairman | 0 companies |
| Torben Weichel Elhøj | Board of Directors | 0 companies |
| Jørgen Secher | Chairman | 0 companies |
| Ole Vilhelm Secher | Chairman | 0 companies |
| Jan Flindt | Board of Directors | 0 companies |
| Jens Degn | Board of Directors | 0 companies |
| Kristian Rask Larsen | Board of Directors | 0 companies |
| Flemming Engel | Board of Directors | 0 companies |
| Torben Brøgger | Board of Directors | 0 companies |
| Connie Fredebo Holgersen | Board of Directors | 0 companies |
| Ketty Vibeke Nielsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Leif Nilsson | Board of Directors | 0 companies |
| Niels Erik Folmann | Deputy Chairman | 0 companies |
| Jørgen Paldam | Chairman | 0 companies |
| Flemming Evald Værnstrøm | Board of Directors | 0 companies |
| Morten Henning Samuelsen | Board of Directors | 0 companies |
| Jens Wittrup Willumsen | Chairman | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |
| Frank Fogh Rasmussen | Board of Directors | 0 companies |
| Mads Kofod | Chairman | 0 companies |
| Jørgen Eduard Møller | Deputy Chairman | 0 companies |
| Aase Svendsen | Board of Directors | 0 companies |
| Charlotte Wandorf | Deputy Chairman | 0 companies |
| Poul Kjærsgaard Sørensen | Board of Directors | 0 companies |
| Verner Dalskov | Deputy Chairman | 0 companies |
| Frederik Jessen | Deputy Chairman | 0 companies |
| Dennis Juhlert Andersen | Board of Directors | 0 companies |
| Curt Kjær Pedersen | Board of Directors | 0 companies |
| Lilian Junge | Board of Directors | 0 companies |
| Henrik Højer Mathiasen | Board of Directors | 0 companies |
| Anne-Mette Bruun | Board of Directors | 0 companies |
| Niels Jørgen Soldbro | Board of Directors | 0 companies |
| Vibeke Iversen | Board of Directors | 0 companies |
| Stiig Broby | Chairman | 0 companies |
| Søren Gunnar Strunk-Sørensen | Chairman | 0 companies |
| Gerda Louw Larsen | Board of Directors | 0 companies |
| Kurt Hansen | Board of Directors | 0 companies |
| Kim Christian Christensen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Niels Peter Hansen | Board of Directors | 0 companies |