| Revenue | DKK 1,3M | -4% |
| EBITDA | DKK 111K | -4% |
| Net profit | DKK 49K | +11% |
| Total assets | DKK 1,2M | -22% |
| Equity | DKK 548K | +10% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.315 | 864 | 970 | 1.359 | 1.303 |
| Staff expenses | -1.318 | -1.138 | -1.144 | -1.244 | -1.192 |
| EBITDA | -3 | -274 | -174 | 115 | 111 |
| Depreciation & amort. | -45 | -42 | -38 | -38 | -30 |
| EBIT | -48 | -316 | -212 | 77 | 81 |
| Net financials | 68 | 13 | -29 | -19 | -17 |
| Profit before tax | 20 | -303 | -241 | 58 | 65 |
| Tax | 5 | -66 | -48 | 13 | 15 |
| Net profit | 15 | -237 | -193 | 44 | 49 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.755 | 1.306 | 1.567 | 1.480 | 1.153 |
| Equity | 884 | 647 | 454 | 498 | 548 |
| Long-term debt | 334 | 334 | 202 | 139 | 78 |
| Short-term debt | 532 | 325 | 911 | 843 | 527 |
| Total debt | 866 | 659 | 1.113 | 982 | 605 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JN Management | Management | 2012 |
| Former (4) | ||
PB Management | Management | 1996 – 1997 |
CH Management | Management | 1997 – 2012 |
GL Audit | Audit | 1997 – 2006 |
HA Audit | Audit | 1996 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1997 – 2011 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 1997 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jacob Nellemann Søbygaard | Management | 0 companies |
| Carl Henrik Søbygaard | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ebbe Johansen | Board of Directors | 0 companies |
| Merete Scavenius Søbygaard | Chairman | 0 companies |
| Hans Henrik de Lichtenberg | Board of Directors | 0 companies |