| Revenue | DKK 3,5M | -12% |
| EBITDA | DKK 700K | -38% |
| Net profit | DKK 470K | -42% |
| Total assets | DKK 5,5M | +11% |
| Equity | DKK 2,4M | +24% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.954 | 4.997 | 4.622 | 3.953 | 3.461 |
| Staff expenses | -3.194 | -3.492 | -3.271 | -2.821 | -2.761 |
| EBITDA | 1.759 | 1.505 | 1.351 | 1.133 | 700 |
| Depreciation & amort. | -74 | -81 | -80 | -52 | -56 |
| EBIT | 1.685 | 1.424 | 1.271 | 1.081 | 644 |
| Net financials | -44 | -9 | -41 | -35 | -40 |
| Profit before tax | 1.641 | 1.414 | 1.230 | 1.046 | 604 |
| Tax | 363 | 315 | 276 | 231 | 134 |
| Net profit | 1.278 | 1.100 | 954 | 815 | 470 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.306 | 5.878 | 4.493 | 4.932 | 5.470 |
| Equity | 2.313 | 2.412 | 1.954 | 1.969 | 2.439 |
| Long-term debt | 216 | 216 | 223 | 232 | 0 |
| Short-term debt | 3.647 | 3.145 | 2.084 | 2.609 | 2.889 |
| Total debt | 3.862 | 3.360 | 2.307 | 2.841 | 2.889 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HN Management | Management | 2022 |
| Former (1) | ||
NE Audit | Audit | 1999 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1999 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 1999 – 2006 | |
| Board of Directors | 1999 – 2022 | |
| Board of Directors | 2006 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 66.67–89.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Jørgensen | Audit | 0 companies |
| Henrik Nørrelund Laursen | Management | 0 companies |
| Kasper Garness Bøgelund Petersen | Board of Directors | 0 companies |
| Børge Bøgelund Petersen | Board of Directors | 0 companies |
| Susanne Garness Jakobsen | Board of Directors | 0 companies |
| Lars Bøgelund Petersen | Board of Directors | 0 companies |
| Else Marie Petersen | Board of Directors | 0 companies |
| Carina Evy Rasmussen | Board of Directors | 0 companies |