| Revenue | DKK 6,4M | -5% |
| EBITDA | DKK 1,5M | -27% |
| Net profit | DKK 1,1M | -24% |
| Total assets | DKK 3,5M | -10% |
| Equity | DKK 2,1M | -10% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 4.454 | 4.929 | 5.487 | 6.737 | 6.431 |
| Staff expenses | -4.033 | -4.414 | -4.916 | -4.743 | -4.966 |
| EBITDA | 420 | 515 | 571 | 1.994 | 1.465 |
| Depreciation & amort. | -310 | -310 | -249 | -185 | -102 |
| EBIT | 110 | 205 | 322 | 1.809 | 1.362 |
| Net financials | -15 | -7 | -9 | -13 | -19 |
| Profit before tax | 96 | 198 | 314 | 1.796 | 1.343 |
| Tax | 22 | 44 | 78 | 394 | 275 |
| Net profit | 74 | 154 | 235 | 1.402 | 1.069 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 2.075 | 2.228 | 2.641 | 3.917 | 3.533 |
| Equity | 1.082 | 1.236 | 1.471 | 2.305 | 2.074 |
| Long-term debt | 122 | 14 | 114 | 0 | 0 |
| Short-term debt | 870 | 979 | 1.055 | 1.611 | 1.459 |
| Total debt | 993 | 992 | 1.169 | 1.611 | 1.459 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
TC Unofficial title | Unofficial title | 2024 – 2024 |
MT Management | Management | 2010 – 2011 |
JP | Audit | 1995 – 2011 |
TK Unofficial title | Unofficial title | 2023 – 2024 |
MF Management | Management | 1995 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 1995 – 2000 | |
| Board of Directors | 2016 – 2021 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2002 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2012 | |
| Company | 20–24.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Colstrup | Unofficial title | 0 companies |
| Martin Thøfner | Management | 0 companies |
| Jørgen Peter Mortensen | Audit | 0 companies |
| Thomas Klæstrup Jørgensen | Unofficial title | 0 companies |
| Marianne Frandsen | Management | 0 companies |
| Søren Spandet Thielsen | Board of Directors | 0 companies |
| Vibeke Rode | Board of Directors | 0 companies |
| Helle Bjerre | Board of Directors | 0 companies |
| Julie Liebmann | Board of Directors | 0 companies |
| Ranja Løvenhertz Broe | Board of Directors | 0 companies |
| Linus Camitz | Board of Directors | 0 companies |