| Revenue | DKK 52,7M | -33% |
| EBITDA | DKK 6,3M | -82% |
| Net profit | DKK 11,3M | -72% |
| Total assets | DKK 100,3M | -1% |
| Equity | DKK 69M | +18% |
| Employees | 57 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 116.356 | 121.229 | 112.398 | 110.843 | 105.074 | 114.694 | 109.143 | 119.544 | 128.757 | 93.752 | 78.456 | 52.720 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -81.539 | -84.509 | -72.361 | -72.326 | -61.656 | -64.238 | -62.018 | -64.974 | -87.038 | -45.532 | -43.273 | -46.447 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 34.817 | 36.721 | 40.037 | 38.516 | 43.419 | 50.456 | 47.125 | 54.570 | 41.719 | 48.220 | 35.183 | 6.273 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5.158 | -4.821 | -3.178 | -2.426 | -1.507 | -828 | -348 | -417 | -1.258 | -773 | -741 | -763 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 29.659 | 31.900 | 36.859 | 36.091 | 41.912 | 49.628 | 46.777 | 54.153 | 40.461 | 47.447 | 34.442 | 5.510 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.218 | 2.755 | 9.288 | 12.037 | 8.428 | 10.976 | 7.459 | 2.664 | 12.486 | 12.730 | 14.043 | 7.391 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 35.877 | 34.656 | 46.147 | 48.127 | 50.340 | 60.604 | 54.236 | 56.817 | 52.947 | 59.498 | 48.485 | 12.900 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7.576 | 7.529 | 8.464 | 8.032 | 9.183 | 10.930 | 10.174 | 11.707 | 9.039 | 10.874 | 8.633 | 1.621 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 28.301 | 27.127 | 37.683 | 40.095 | 41.156 | 49.674 | 44.062 | 45.110 | 43.908 | 48.623 | 39.852 | 11.279 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.983 | 140.032 | 154.121 | 139.807 | 170.724 | 224.039 | 198.367 | 177.221 | 149.547 | 180.251 | 100.821 | 100.284 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 47.961 | 53.594 | 89.876 | 83.040 | 109.292 | 157.888 | 126.367 | 94.734 | 84.515 | 131.263 | 58.472 | 68.968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.120 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.022 | 66.438 | 64.245 | 56.766 | 61.216 | 66.151 | 72.000 | 77.367 | 64.950 | 48.988 | 42.349 | 31.317 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.022 | 86.438 | 64.245 | 56.766 | 61.216 | 66.151 | 72.000 | 77.367 | 64.950 | 48.988 | 42.349 | 31.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1996 | — | — |
HF Management | Management | 1996 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Founder | 1996 | — | — | |
GH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LK Management | Management | 2006 | — | — |
KK Management | Management | 1996 | — | — |
NJ Audit | Audit | 1996 | — | — |
HM Founder | Founder | 1996 | — | — |
SH Management | Management | 2023 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Henrik Flensborg | Management | 0 companies |
| Bo Skouby Rosendahl | Chief Executive Officer | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Founder | 0 companies |
| Gert Hansen | Chief Executive Officer | 0 companies |
| Luc Karel Cos | Management | 0 companies |
| Karsten Kielland | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Helen Mimi Janniche | Founder | 0 companies |
| Smahil Hellal | Management | 0 companies |
| Hanne Aadal Hardam | Chief Executive Officer | 0 companies |
| Leon Daniel Goodman | Chief Executive Officer | 0 companies |
| Claus Trillingsgaard | Chief Executive Officer | 0 companies |
| Stephen Penrose | Board of Directors | 0 companies |
| Neil Packham | Chairman | 0 companies |
| Anthony David Johnson | Board of Directors | 0 companies |
| Alfred Anthony Nietzel | Board of Directors | 0 companies |
| Andrew Mark Dean | Chairman | 0 companies |
| Andrew James Edward Thomson | Board of Directors | 0 companies |
| James Lee Brunz | Board of Directors | 0 companies |
| Craig Robert Duff | Board of Directors | 0 companies |
| Gordon Robertson Mettam | Board of Directors | 0 companies |
| Anne Birgitte Nielsen | Board of Directors | 0 companies |
| Kenneth James Gladish | Board of Directors | 0 companies |
| Richard.John Haviland | Board of Directors | 0 companies |
| Russell Wyn John Alexander | Board of Directors | 0 companies |
| Per Robert Nedergaard Nielsen | Board of Directors | 0 companies |
| Peter Andrew Granson Jr | Board of Directors | 0 companies |
| Betty Nyborg Christensen | Board of Directors | 0 companies |
| Jakub Rostinsky | Board of Directors | 0 companies |
| Richard Alan Douville | Board of Directors | 0 companies |
| Adrian James Beach | Chairman | 0 companies |
| Alan Russell Cullens | Chairman | 0 companies |
| James Bracken Benson | Chairman | 0 companies |
| Karen Eve Dykstra | Board of Directors | 0 companies |
| Arne Hansen Kyster | Board of Directors | 0 companies |
| Ties Armand Hille Overeinder | Chairman | 0 companies |
| Thomas Edward Kilroy | Chairman | 0 companies |
| Gillian Tiffney Gilliatt Nolan | Board of Directors | 0 companies |