| Revenue | DKK 4,8M | +19% |
| EBITDA | DKK -40K | -11% |
| Net profit | DKK -170K | +26% |
| Total assets | DKK 3M | -1% |
| Equity | DKK 314K | -35% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.927 | 5.075 | 5.566 | 4.033 | 4.800 |
| Staff expenses | -4.165 | -4.716 | -4.626 | -4.069 | -4.840 |
| EBITDA | 756 | 359 | 940 | -36 | -40 |
| Depreciation & amort. | -198 | -167 | -156 | -166 | -85 |
| EBIT | 558 | 192 | 784 | -202 | -126 |
| Net financials | -22 | -32 | -35 | -91 | -92 |
| Profit before tax | 536 | 160 | 749 | -293 | -218 |
| Tax | 118 | 35 | 165 | -63 | -48 |
| Net profit | 418 | 125 | 585 | -230 | -170 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.798 | 3.241 | 3.663 | 3.060 | 3.028 |
| Equity | 922 | 630 | 1.214 | 484 | 314 |
| Long-term debt | 590 | 489 | 564 | 686 | 634 |
| Short-term debt | 3.240 | 2.068 | 1.860 | 1.890 | 2.081 |
| Total debt | 3.830 | 2.558 | 2.424 | 2.576 | 2.715 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JH Management | Management | 2006 |
EA Founder | Founder | 1995 |
FK | Founder | 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2024 | |
| Former (2) | ||
| Board of Directors | 1995 – 1998 | |
| Board of Directors | 2014 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2015 | |
| Individual | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hjermitslev | Management | 0 companies |
| Else Andersen | Founder | 0 companies |
| Finn Karsten Frøkjær Andersen | Founder | 0 companies |
| Martin Frøkjær Andersen | Board of Directors | 0 companies |
| Andreas Niemann Midjord-Hjermitslev | Chairman | 0 companies |
| Vibeke Niemann Hjermitslev | Board of Directors | 0 companies |