| Revenue | DKK 689K | -20% |
| EBITDA | DKK 8K | -66% |
| Net profit | DKK 16K | -39% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK 1,1M | +1% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 979 | 962 | 887 | 858 | 689 |
| Staff expenses | -886 | -874 | -852 | -835 | -681 |
| EBITDA | 92 | 88 | 35 | 23 | 8 |
| Depreciation & amort. | -8 | -5 | -0 | -0 | -0 |
| EBIT | 84 | 84 | 35 | 23 | 8 |
| Net financials | 12 | 12 | 4 | 10 | 12 |
| Profit before tax | 96 | 96 | 39 | 33 | 20 |
| Tax | 21 | 21 | 9 | 7 | 4 |
| Net profit | 75 | 75 | 30 | 25 | 16 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.625 | 1.605 | 1.347 | 1.342 | 1.344 |
| Equity | 963 | 1.038 | 1.068 | 1.093 | 1.109 |
| Long-term debt | 60 | 60 | 64 | 66 | 68 |
| Short-term debt | 603 | 508 | 215 | 183 | 165 |
| Total debt | 662 | 567 | 279 | 248 | 233 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Management | Management | 2000 |
| Former (6) | ||
MK Management | Management | 1998 – 2000 |
BS Management | Management | 1998 – 2000 |
VC Management | Management | 1997 – 1997 |
JD Audit | Audit | 1997 – 2008 |
MB Management | Management | 1997 – 1998 |
NJ Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2000 – 2026 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 1997 – 1997 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 2000 – 2026 | |
| Board of Directors | 1997 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Krogh | Management | 0 companies |
| Bjarne Schou Andersen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Poul Erik Andersen | Management | 0 companies |
| Jens Dalsgaard | Audit | 0 companies |
| Marianne Bols | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Annie Elisabeth Andersen | Chairman | 0 companies |
| Hans Erik Andersen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Lars Henrik Bols | Board of Directors | 0 companies |
| Lise Grønning Affane | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |