| Revenue | DKK 10,8M | +8% |
| EBITDA | DKK 1,8M | -27% |
| Net profit | DKK 1,1M | -30% |
| Total assets | DKK 3,7M | -2% |
| Equity | DKK 1,2M | -29% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.277 | 10.473 | 10.163 | 9.969 | 10.816 |
| Staff expenses | -6.462 | -7.329 | -7.162 | -7.560 | -9.064 |
| EBITDA | 2.815 | 3.144 | 3.001 | 2.409 | 1.752 |
| Depreciation & amort. | -185 | -203 | -202 | -202 | -202 |
| EBIT | 2.629 | 2.941 | 2.799 | 2.207 | 1.549 |
| Net financials | -93 | -68 | -57 | -61 | -34 |
| Profit before tax | 2.536 | 2.873 | 2.742 | 2.145 | 1.516 |
| Tax | 597 | 664 | 663 | 508 | 376 |
| Net profit | 1.939 | 2.209 | 2.078 | 1.637 | 1.140 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.978 | 5.322 | 4.844 | 3.725 | 3.663 |
| Equity | 1.991 | 2.261 | 2.130 | 1.689 | 1.192 |
| Long-term debt | 1.793 | 1.529 | 1.449 | 1.368 | 1.287 |
| Short-term debt | 1.194 | 1.532 | 1.264 | 667 | 1.183 |
| Total debt | 2.987 | 3.061 | 2.713 | 2.035 | 2.471 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
EP Founder | Founder | 1994 |
OT Founder | Founder | 1994 |
HM Management | Management | 2003 |
JS Management | Management | 2008 |
TB Management | Management | 2020 |
FH Founder | Founder | 1994 |
CH Management | Management | 2026 |
| Former (1) | ||
| Audit | 1994 – 2014 | |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2008 | |
| Individual | 25–33.32% | 25% | 2008 | |
| Individual | 25–33.32% | 25% | 2008 | |
| Company | 25–33.32% | 25–33.32% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Paulli | Founder | 0 companies |
| Ole Tøttrup | Founder | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Helle Mørkholt Hansen | Management | 0 companies |
| Juliane Sadowski | Management | 0 companies |
| Tenna Barbré Haargaard Nielsen | Management | 0 companies |
| Finn Hesselbjerg | Founder | 0 companies |
| Christina Hyldgaard Engrob | Management | 0 companies |