| Revenue | DKK 23,3M | -1% |
| EBITDA | DKK 1,7M | +947% |
| Net profit | DKK 1,2M | +558% |
| Total assets | DKK 11,3M | +17% |
| Equity | DKK 2,6M | +87% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.683 | 17.039 | 17.171 | 19.466 | 21.237 | 21.181 | 23.516 | 24.955 | 25.974 | 29.015 | 25.707 | 23.966 | 23.467 | 23.347 |
| Staff expenses | -13.585 | -12.103 | -12.782 | -14.850 | -16.011 | -17.817 | -17.952 | -18.411 | -19.467 | -19.997 | -20.354 | -18.868 | -19.059 | -17.311 |
| EBITDA | -971 | 1.359 | 737 | 910 | 1.045 | -526 | 1.294 | 2.247 | 2.589 | 4.606 | 315 | 428 | -199 | 1.682 |
| Depreciation & amort. | -224 | -305 | -365 | -481 | -508 | -710 | -488 | -445 | -222 | -293 | -121 | -139 | -172 | -167 |
| EBIT | -1.196 | 1.053 | 372 | 428 | 537 | -1.236 | 806 | 1.802 | 2.367 | 4.313 | 194 | 289 | -371 | 1.516 |
| Net financials | 207 | 169 | 293 | 286 | 264 | 240 | 304 | 308 | 188 | 116 | 59 | 46 | 33 | 24 |
| Profit before tax | -989 | 1.222 | 665 | 715 | 801 | -996 | 1.109 | 2.110 | 2.555 | 4.429 | 253 | 335 | -337 | 1.540 |
| Tax | -243 | 310 | 164 | 167 | 186 | -221 | 247 | 478 | 582 | 983 | 54 | 76 | -77 | 349 |
| Net profit | -746 | 912 | 501 | 548 | 615 | -775 | 862 | 1.632 | 1.973 | 3.446 | 200 | 260 | -260 | 1.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.079 | 11.849 | 11.239 | 11.704 | 13.652 | 11.948 | 11.270 | 11.655 | 17.410 | 14.250 | 10.709 | 10.401 | 9.656 | 11.293 |
| Equity | 2.151 | 3.063 | 2.964 | 2.961 | 3.576 | 1.301 | 2.163 | 2.795 | 3.168 | 4.815 | 1.614 | 1.874 | 1.364 | 2.556 |
| Long-term debt | 0 | 0 | 0 | 286 | 239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.928 | 8.669 | 8.169 | 8.341 | 9.705 | 10.647 | 8.983 | 8.762 | 14.114 | 9.265 | 8.953 | 8.366 | 8.204 | 8.620 |
| Total debt | 6.928 | 8.669 | 8.169 | 8.627 | 9.944 | 10.647 | 8.983 | 8.762 | 14.114 | 9.265 | 8.953 | 8.366 | 8.204 | 8.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2002 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOGOS CONSULT HOLDING A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Peter Frøbert | Chief Executive Officer | 0 companies |
| Ole Brinkmann Pedersen | Board of Directors | 0 companies |
| Laila Frøbert | Board of Directors | 0 companies |
| Henrik Vilhelm Fuglsang | Chairman | 0 companies |
| Flemming Mortensen | Deputy Chairman | 0 companies |
| Bettina Grønli Mortensen | Board of Directors | 0 companies |
| Jens Jensen Find | Board of Directors | 0 companies |