| Revenue | DKK 3,9M | -2% |
| EBITDA | DKK 215K | -75% |
| Net profit | DKK 189K | -69% |
| Total assets | DKK 3M | -20% |
| Equity | DKK 1,7M | -16% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 4.846 | 4.674 | 4.604 | 3.946 | 3.858 |
| Staff expenses | -3.482 | -3.457 | -3.377 | -3.098 | -3.643 |
| EBITDA | 1.364 | 1.216 | 1.228 | 849 | 215 |
| Depreciation & amort. | -103 | -131 | -70 | -45 | -29 |
| EBIT | 1.261 | 1.086 | 1.158 | 804 | 187 |
| Net financials | 11 | 34 | 12 | 17 | 11 |
| Profit before tax | 1.272 | 1.120 | 1.170 | 821 | 198 |
| Tax | 277 | 247 | 258 | 216 | 9 |
| Net profit | 995 | 873 | 912 | 604 | 189 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 2.655 | 2.185 | 2.442 | 3.759 | 3.012 |
| Equity | 1.463 | 1.087 | 1.359 | 1.963 | 1.652 |
| Long-term debt | 0 | 0 | 80 | 328 | 0 |
| Short-term debt | 1.183 | 1.099 | 1.004 | 1.468 | 1.360 |
| Total debt | 1.183 | 1.099 | 1.084 | 1.796 | 1.360 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PR Management | Management | 1998 – 2020 |
TS Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
IH Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2022 – 2022 | |
| Deputy Chairman | 2021 – 2022 | |
| Board of Directors | 2020 – 2020 | |
| Deputy Chairman | 2020 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1999 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rosenlund Friis | Management | 0 companies |
| Tanja Sølvkjær Frandsen | Chief Executive Officer | 0 companies |
| Ina Hyttel Hammershaimb | Management | 0 companies |
| Caroline Helle Møller-Christensen | Board of Directors | 0 companies |
| Morten Gerner | Deputy Chairman | 0 companies |
| Ann Jensen | Board of Directors | 0 companies |
| Malin de Maré | Deputy Chairman | 0 companies |
| Line Gensby | Board of Directors | 0 companies |
| Peter Daniel Dahlberg | Board of Directors | 0 companies |
| Peter Thomsen | Chairman | 0 companies |