| Revenue | DKK 38K | -18% |
| EBITDA | DKK 2K | -60% |
| Net profit | DKK 1K | -68% |
| Total assets | DKK 15K | -8% |
| Equity | DKK -2K | +38% |
| Employees | 50 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 29 | 33.191 | 46 | 46 | 38 |
| Staff expenses | -40 | -37.508 | -41 | -41 | -36 |
| EBITDA | -11 | -4.316 | 5 | 5 | 2 |
| Depreciation & amort. | -1 | -506 | -0 | -0 | -0 |
| EBIT | -12 | -4.822 | 5 | 5 | 2 |
| Net financials | -0 | -413 | -1 | -1 | -0 |
| Profit before tax | -12 | -5.235 | 4 | 4 | 1 |
| Tax | -3 | -1.148 | 1 | 1 | 0 |
| Net profit | -9 | -4.087 | 3 | 3 | 1 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30 | 25.525 | 27 | 17 | 15 |
| Equity | -5 | -9.092 | -6 | -3 | -2 |
| Long-term debt | 4 | 4.257 | 4 | 5 | 5 |
| Short-term debt | 31 | 30.360 | 28 | 15 | 12 |
| Total debt | 35 | 34.617 | 33 | 19 | 17 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SR Founder | Founder | 1998 |
MN Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (4) | ||
AB Management | Management | 2006 – 2017 |
AB Audit | Audit | 1998 – 2006 |
JU Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
LB Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2024 | |
| Board of Directors | 2023 | |
| Former (14) | ||
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2002 – 2006 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2002 – 2002 | |
| Board of Directors | 2017 – 2025 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2012 – 2017 | |
| Chairman | 2006 – 2017 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2006 – 2008 | |
| Chairman | 2020 – 2023 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rose Kjær | Founder | 0 companies |
| Andreas Borreskov Iversen | Management | 0 companies |
| Arne Bang | Audit | 0 companies |
| Jes Uffe Durup Henriksen | Chief Executive Officer | 0 companies |
| Lars Bjørn Falkenberg | Management | 0 companies |
| Martin Nebelong Vidiendal Olsen | Chief Executive Officer | 0 companies |
| Anne-Lykke Mau Jacobsen | Board of Directors | 0 companies |
| Helle Berit Huss | Board of Directors | 0 companies |
| Henning Storm Knudsen | Chairman | 0 companies |
| Jesper Kryhlmand | Board of Directors | 0 companies |
| Søren Schacht Laisen | Chairman | 0 companies |
| Mikkel Østrup | Board of Directors | 0 companies |
| Jannich Kiholm Lund | Board of Directors | 0 companies |
| Hans Henrik Werdelin | Board of Directors | 0 companies |
| Michael Laursen | Board of Directors | 0 companies |
| Ruth Wisborg | Chairman | 0 companies |
| Tim Frank Andersen | Chairman | 0 companies |
| Torben Kristian Mols | Chairman | 0 companies |
| Kent Weygaard-Hansen | Board of Directors | 0 companies |
| Merete Søby | Chairman | 0 companies |
| Eva Merete Søfelde Berneke | Chairman | 0 companies |
| Søren Amund Henriksen | Board of Directors | 0 companies |
| Camilla Malene Sommer | Board of Directors | 0 companies |