| Revenue | DKK 6,2M | +10% |
| EBITDA | DKK 292K | +25% |
| Net profit | DKK 86K | +227% |
| Total assets | DKK 695K | -47% |
| Equity | DKK -3,1M | +3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.272 | 1.646 | 2.909 | 3.932 | 3.306 | 4.236 | 4.264 | 3.256 | 3.454 | 3.353 | 3.726 | 5.620 | 6.167 |
| Staff expenses | -8.878 | -3.260 | -2.224 | -2.599 | -2.922 | -2.659 | -2.739 | -2.902 | -2.801 | -2.749 | -3.332 | -5.387 | -5.876 |
| EBITDA | -4.605 | -1.613 | 685 | -40 | 384 | 1.577 | 1.525 | 354 | 403 | 605 | 394 | 233 | 292 |
| Depreciation & amort. | 679 | 410 | -373 | -394 | -348 | -328 | -899 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5.284 | -2.023 | 312 | -434 | 36 | 1.249 | 625 | 354 | 403 | 605 | 394 | 233 | 292 |
| Net financials | -237 | -216 | -244 | -212 | -173 | -139 | -107 | -90 | -87 | -51 | -76 | -154 | -173 |
| Profit before tax | -5.521 | -2.239 | 68 | -646 | -137 | 1.110 | 519 | 264 | 317 | 553 | 318 | 79 | 118 |
| Tax | -0 | -788 | 56 | -80 | -24 | 254 | 120 | 69 | -364 | 141 | 80 | 53 | 32 |
| Net profit | -4.142 | -1.528 | 12 | -566 | -113 | 856 | 398 | 195 | 681 | 412 | 238 | 26 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.275 | 10.433 | 9.967 | 9.154 | 7.817 | 7.444 | 6.159 | 3.935 | 1.087 | 563 | 456 | 1.316 | 695 |
| Equity | -1.731 | -3.260 | -3.247 | -3.814 | -3.927 | -3.070 | -2.672 | -4.571 | -3.890 | -3.478 | -3.240 | -3.214 | -3.127 |
| Long-term debt | 2.123 | 1.778 | 1.428 | 1.081 | 864 | 645 | 1.427 | 647 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.883 | 11.915 | 11.421 | 11.285 | 10.241 | 8.977 | 7.404 | 7.859 | 4.977 | 4.041 | 3.695 | 4.530 | 3.823 |
| Total debt | 17.006 | 13.693 | 12.849 | 12.367 | 11.105 | 9.622 | 8.831 | 8.506 | 4.977 | 4.041 | 3.695 | 4.530 | 3.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BÅ Management | Management | 2010 | — | — |
| Audit | 2005 | — | — | |
SY Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PC Founder | Founder | 1998 | — | — |
CU Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SU Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JÅ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bror Åke Johan Jansson | Management | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sigurdur Yngvi Fridriksson | Chief Executive Officer | 0 companies |
| Lars Peter Jiseborn | Chief Executive Officer | 0 companies |
| Preben Christian Elkjær | Founder | 0 companies |
| Carsten Uhrskov | Chief Executive Officer | 0 companies |
| Stefan Ulf Liljedahl | Chief Executive Officer | 0 companies |
| Jan Åke Thomas Samuelsson | Chief Executive Officer | 0 companies |
| Thomas Hyldelund Stephansen | Chief Executive Officer | 0 companies |
| Mikael Stigaard Kjeldsen | Board of Directors | 0 companies |
| Nils Arne Mikael Nilsson | Board of Directors | 0 companies |
| Göran Fredrik Asplund | Chairman | 0 companies |
| Arne Thomas Haram | Board of Directors | 0 companies |
| Ingrid Gunnel Rasmussen | Board of Directors | 0 companies |
| Therese Sandra Wetterlund | Board of Directors | 0 companies |
| Anders Roland Säterö Jansson | Chairman | 0 companies |
| Åsa Christina Van Drumpt | Board of Directors | 0 companies |
| Niklas Gunnar Danielsson | Board of Directors | 0 companies |
| Boe Mansfeld Guldbrandsen | Chairman | 0 companies |
| Stefan Ulf Liljedahl | Board of Directors | 0 companies |
| Patrik Levinsson | Board of Directors | 0 companies |
| Jytte Steenberg Elkjær | Chairman | 0 companies |
| Peter Hageman Christensen | Chairman | 0 companies |
| Michael Rolf Bertil Grindborn | Board of Directors | 0 companies |
| Yngvi Fridriksson | Board of Directors | 0 companies |
| Jørgen Tegllund | Board of Directors | 0 companies |
| Ulla Kristine Elkjær | Board of Directors | 0 companies |
| Mats Benno Urban Ottosson | Board of Directors | 0 companies |
| Kurt Trend Bakmann | Board of Directors | 0 companies |
| Peter Folke Lennart Wärnbring | Chairman | 0 companies |
| Sven Anders Henry Rothstein | Chairman | 0 companies |