| Revenue | DKK 2,7M | -30% |
| EBITDA | DKK -36K | -104% |
| Net profit | DKK -67K | -110% |
| Total assets | DKK 1,9M | -17% |
| Equity | DKK 818K | -41% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.626 | 3.572 | 2.869 | 3.885 | 2.737 |
| Staff expenses | -3.168 | -2.580 | -2.393 | -2.950 | -2.697 |
| EBITDA | 1.458 | 992 | 475 | 935 | -36 |
| Depreciation & amort. | -122 | -93 | -49 | -49 | -47 |
| EBIT | 1.335 | 899 | 426 | 886 | -83 |
| Net financials | 27 | 29 | -1 | 1 | 0 |
| Profit before tax | 1.363 | 929 | 424 | 887 | -83 |
| Tax | 312 | 210 | 96 | 198 | -16 |
| Net profit | 1.050 | 719 | 329 | 688 | -67 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.668 | 3.077 | 2.191 | 2.319 | 1.935 |
| Equity | 1.681 | 1.350 | 960 | 1.385 | 818 |
| Long-term debt | 0 | 0 | 85 | 203 | 0 |
| Short-term debt | 1.987 | 1.727 | 1.136 | 725 | 1.116 |
| Total debt | 1.987 | 1.727 | 1.221 | 928 | 1.116 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JO Management | Management | 1997 – 2024 |
BN Audit | Audit | 1997 – 1997 |
UH Management | Management | 1997 – 2004 |
BC Management | Management | 1997 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2022 – 2024 | |
| Chairman | 2004 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Offer Rasmussen | Management | 0 companies |
| Bent Nicolajsen | Audit | 0 companies |
| Ulrik Helmer Offer Rasmussen | Management | 0 companies |
| Birger Conrad Offer Rasmussen | Management | 0 companies |
| John Flemming Kahlke | Board of Directors | 0 companies |
| Henrik Amand Holtegaard | Chairman | 0 companies |