| Revenue | DKK 3,2M | -50% |
| EBITDA | DKK 265K | +125% |
| Net profit | DKK -57K | +96% |
| Total assets | DKK 7,1M | -53% |
| Equity | DKK 5,6M | -1% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.571 | 16.222 | 13.504 | 6.384 | 3.202 |
| Staff expenses | -7.926 | -9.445 | -9.973 | -7.452 | -2.938 |
| EBITDA | 4.645 | 6.778 | 3.531 | -1.068 | 265 |
| Depreciation & amort. | -542 | -561 | -525 | -437 | -175 |
| EBIT | 4.103 | 6.216 | 3.006 | -1.505 | 90 |
| Net financials | -105 | -154 | -175 | -298 | -116 |
| Profit before tax | 3.998 | 6.063 | 2.831 | -1.803 | -26 |
| Tax | 901 | 1.389 | 628 | -394 | 31 |
| Net profit | 3.097 | 4.674 | 2.203 | -1.409 | -57 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.779 | 17.750 | 19.203 | 15.039 | 7.099 |
| Equity | 5.167 | 5.841 | 7.044 | 5.635 | 5.578 |
| Long-term debt | 2.109 | 1.820 | 1.519 | 1.265 | 0 |
| Short-term debt | 8.296 | 9.892 | 10.454 | 8.140 | 1.522 |
| Total debt | 10.405 | 11.712 | 11.973 | 9.404 | 1.522 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
ET | Audit | 1992 – 1993 |
BK Management | Management | 1992 – 1996 |
RB Management | Management | 1992 – 1995 |
KJ Management | Management | 2010 – 2025 |
EU Management | Management | 1999 – 1999 |
OB Management | Management | 1992 – 1999 |
OA Management | Management | 1999 – 2000 |
PE Management | Management | 1992 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2012 – 2025 | |
| Chairman | 2015 – 2025 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 1992 – 1999 | |
| Board of Directors | 2009 – 2010 | |
| Chairman | 2009 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bodil Klausen | Management | 0 companies |
| Rachel Braun | Management | 0 companies |
| Kim Jørgensen | Management | 0 companies |
| Erik Ussing | Management | 0 companies |
| Ole Buhl | Management | 0 companies |
| Ove Aagaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Benny Maegaard Jørgensen | Board of Directors | 0 companies |
| Michael Kvist | Chairman | 0 companies |
| Arne Kvist | Chairman | 0 companies |
| Jørgen Lauridsen Jensen | Board of Directors | 0 companies |
| Jørgen Christensen | Board of Directors | 0 companies |
| Søren Kvist | Chairman | 0 companies |