| Revenue | DKK 10,2M | +39% |
| EBITDA | DKK 10,1M | +41% |
| Net profit | DKK 7,8M | +50% |
| Total assets | DKK 46,1M | +17% |
| Equity | DKK 26,3M | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 908 | 2.360 | 1.269 | 1.512 | 1.703 | 1.860 | 1.604 | 1.626 | 1.876 | 1.501 | 7.356 | 10.233 |
| Staff expenses | -206 | -172 | -128 | -118 | -105 | -115 | -153 | -121 | -138 | -114 | -187 | -134 |
| EBITDA | 331 | 585 | 1.141 | 1.394 | 1.599 | 1.744 | 1.450 | 1.505 | 1.738 | 1.388 | 7.168 | 10.099 |
| Depreciation & amort. | -0 | -372 | -372 | -372 | -372 | -358 | -314 | -314 | -297 | -332 | -314 | -177 |
| EBIT | 331 | 213 | 769 | 1.022 | 1.227 | 1.386 | 1.136 | 1.191 | 1.441 | 1.056 | 6.854 | 9.922 |
| Net financials | -935 | 1.870 | 590 | -194 | -979 | -48 | -377 | -157 | -127 | -121 | -282 | -90 |
| Profit before tax | -604 | 2.083 | 1.359 | 828 | 248 | 1.339 | 759 | 1.034 | 1.314 | 935 | 6.572 | 9.833 |
| Tax | -436 | 387 | 319 | 28 | 54 | 189 | 167 | 227 | 289 | 206 | 1.391 | 2.080 |
| Net profit | -168 | 1.696 | 1.039 | 800 | 193 | 1.150 | 592 | 806 | 1.025 | 729 | 5.181 | 7.753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.487 | 29.655 | 29.826 | 29.324 | 30.189 | 30.177 | 25.384 | 25.493 | 26.513 | 26.877 | 39.269 | 46.074 |
| Equity | — | 7.387 | 8.427 | 9.227 | 9.420 | 10.570 | 11.162 | 11.609 | 12.634 | 13.363 | 18.544 | 26.297 |
| Long-term debt | 21.756 | 19.343 | 17.747 | 16.064 | 16.481 | 15.171 | 9.768 | 9.181 | 8.573 | 7.959 | 4.074 | 0 |
| Short-term debt | 1.330 | 827 | 1.236 | 1.589 | 1.790 | 1.749 | 1.600 | 1.621 | 1.935 | 1.978 | 13.953 | 19.777 |
| Total debt | 23.086 | 20.170 | 18.983 | 17.653 | 18.271 | 16.920 | 11.368 | 10.802 | 10.508 | 9.937 | 18.027 | 19.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
ET | Audit | 1993 | — | — |
BØ Management | Management | 1993 | — | — |
KL Management | Management | 2013 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LS Audit | Audit | 1993 | — | — |
SB Unofficial title | Unofficial title | 2024 | — | — |
BR Audit | Audit | 1994 | — | — |
PE Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET FIND B SCHMIDT ApS | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Børge Østergaard | Management | 0 companies |
| Kim Langkjær | Management | 0 companies |
| Jan Langkjær | Chief Executive Officer | 0 companies |
| Lilian Schmahl | Audit | 0 companies |
| Søren Bork Vangsgaard | Unofficial title | 0 companies |
| Billund Revision I/S | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lars Berg | Board of Directors | 0 companies |
| Bjørn Rishaug | Board of Directors | 0 companies |
| Sigbjørn Ingolf Rishaug | Board of Directors | 0 companies |
| Johan Brobakke | Board of Directors | 0 companies |
| Harald Mohn | Board of Directors | 0 companies |
| Vibeke Overgaard Dalgaard | Board of Directors | 0 companies |
| Tommy Rishaug Iversen | Board of Directors | 0 companies |
| Stig Andre Rønnes Rishaug | Board of Directors | 0 companies |
| Lars Robert Kristiansen | Board of Directors | 0 companies |
| Harry Morten Rishaug | Board of Directors | 0 companies |
| Henning Dalgaard | Chairman | 0 companies |
| Tomas Jølle Tenden | Board of Directors | 0 companies |
| Jarl Michael Rigner Freiesleben | Chairman | 0 companies |
| Christian Kulberg | Board of Directors | 0 companies |
| Trond Idar Rishaug | Board of Directors | 0 companies |
| Ragnar Woldseth | Board of Directors | 0 companies |
| Ola Kristoffer Sæthre | Board of Directors | 0 companies |
| Geir Hatling | Board of Directors | 0 companies |