| Revenue | DKK 26,9M | +34% |
| EBITDA | DKK 10,2M | +46% |
| Net profit | DKK -2,8M | -156% |
| Total assets | DKK 33,7M | -13% |
| Equity | DKK 29,3M | -9% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.148 | 25.641 | 26.928 | 30.689 | 38.468 | 51.261 | 46.819 | 39.607 | 27.671 | 21.096 | 18.027 | 20.025 | 26.912 |
| Staff expenses | -17.938 | -18.140 | -20.260 | -20.841 | -24.012 | -33.240 | -36.560 | -36.203 | -18.156 | -14.246 | -13.045 | -13.060 | -16.702 |
| EBITDA | 6.210 | 7.501 | 6.667 | 9.847 | 14.431 | 18.021 | 10.260 | 3.368 | 9.515 | 6.824 | 4.982 | 6.966 | 10.156 |
| Depreciation & amort. | -426 | -380 | -294 | -439 | -663 | -938 | -1.023 | -1.035 | -496 | -355 | -397 | -347 | -517 |
| EBIT | 5.784 | 7.122 | 6.374 | 9.408 | 13.768 | 17.083 | 9.237 | 2.334 | 9.019 | 6.469 | 4.585 | 6.619 | 9.638 |
| Net financials | -3.243 | -5.185 | -3.379 | -3.191 | -1.160 | -865 | -972 | -568 | -2.935 | -610 | -2.935 | -81 | -10.398 |
| Profit before tax | 2.541 | 1.936 | 2.995 | 6.217 | 12.607 | 16.218 | 8.265 | 1.766 | 6.084 | 5.858 | 1.650 | 6.538 | -759 |
| Tax | 1.419 | 1.535 | 1.554 | 2.210 | 3.179 | 3.869 | 2.854 | 2.237 | 1.940 | 1.461 | 924 | 1.458 | 2.062 |
| Net profit | 1.122 | 401 | 1.440 | 4.006 | 9.428 | 12.349 | 5.411 | -471 | 4.144 | 4.397 | 726 | 5.080 | -2.821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.046 | 24.398 | 26.371 | 29.771 | 42.475 | 50.825 | 56.249 | 48.580 | 42.236 | 41.972 | 32.010 | 38.656 | 33.657 |
| Equity | 4.471 | 4.639 | 5.723 | 9.627 | 19.160 | 31.048 | 36.324 | 35.796 | 33.954 | 38.351 | 27.078 | 32.158 | 29.337 |
| Long-term debt | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 525 | 1.602 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.934 | 19.759 | 20.648 | 20.143 | 23.315 | 19.777 | 19.926 | 12.259 | 6.679 | 3.579 | 4.893 | 6.427 | 4.199 |
| Total debt | 23.575 | 19.759 | 20.648 | 20.143 | 23.315 | 19.777 | 19.926 | 12.784 | 8.281 | 3.579 | 4.893 | 6.427 | 4.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Founder | Founder | 1993 | — | — |
IK Founder | Founder | 1993 | — | — |
MG Management | Management | 2007 | — | — |
HB Audit | Audit | 1993 | — | — |
CH Founder | Founder | 1993 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Arnd Christian Lentz | Founder | 0 companies |
| Ib Kjeldersgaard | Founder | 0 companies |
| Michael Grenaae Pettersson | Management | 0 companies |
| Henrik Bøgh Nielsen | Audit | 0 companies |
| Carsten Henning Dahl | Founder | 0 companies |
| Klaus Emler | Chief Executive Officer | 0 companies |
| Mikael Bondo Meyer | Chief Executive Officer | 0 companies |
| Peter Siegle | Board of Directors | 0 companies |
| Thomas Georg Unger | Board of Directors | 0 companies |
| Johannes Ingo Hofmann | Board of Directors | 0 companies |
| Matthias Ferdinand Klupsch | Board of Directors | 0 companies |
| Jan Schøtt-Petersen | Board of Directors | 0 companies |
| Frédéric Peter Strass | Board of Directors | 0 companies |
| Wolfgang Ludwig Zimmer | Chairman | 0 companies |