| Revenue | DKK 30,5M | -21% |
| EBITDA | DKK -699K | -107% |
| Net profit | DKK -13M | -781% |
| Total assets | DKK 90,7M | +12% |
| Equity | DKK 13,4M | -54% |
| Employees | 52 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.670 | 28.748 | 17.249 | 14.633 | 19.716 | 23.662 | 25.377 | 32.361 | 36.599 | 42.153 | 41.742 | 38.475 | 30.458 |
| Staff expenses | -20.893 | -20.029 | -16.672 | -15.154 | -14.382 | -15.868 | -16.521 | -20.112 | -24.544 | -29.101 | -28.302 | -27.801 | -31.157 |
| EBITDA | 12.777 | 8.719 | 577 | -521 | 5.335 | 7.608 | 8.856 | 12.249 | 12.004 | 13.052 | 13.440 | 10.674 | -699 |
| Depreciation & amort. | -3.910 | -4.049 | -2.912 | -4.823 | -4.341 | -4.559 | -4.888 | -4.684 | -5.933 | -6.778 | -6.552 | -6.725 | -7.557 |
| EBIT | 8.867 | 4.671 | -2.335 | -5.344 | 994 | 3.049 | 3.969 | 7.564 | 6.070 | 6.275 | 6.888 | 3.949 | -8.255 |
| Net financials | -737 | -582 | -777 | -1.484 | -666 | -621 | -409 | -439 | -512 | -429 | -390 | -1.407 | -7.123 |
| Profit before tax | 8.129 | 4.089 | -3.112 | -6.828 | 328 | 2.428 | 3.560 | 7.126 | 5.558 | 5.845 | 6.499 | 2.542 | -15.378 |
| Tax | 2.044 | 774 | -822 | -1.325 | -7 | 518 | 798 | 1.575 | 1.265 | 1.297 | 1.447 | 637 | -2.410 |
| Net profit | 6.085 | 3.315 | -2.289 | -5.503 | 334 | 1.910 | 2.762 | 5.551 | 4.293 | 4.549 | 5.051 | 1.905 | -12.968 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.015 | 42.988 | 39.474 | 35.493 | 37.754 | 37.117 | 40.000 | 53.839 | 61.544 | 61.946 | 70.448 | 80.839 | 90.743 |
| Equity | 18.659 | 16.975 | 11.207 | 5.704 | 10.038 | 11.948 | 12.710 | 17.261 | 21.355 | 22.403 | 27.455 | 29.360 | 13.438 |
| Long-term debt | 8.889 | 7.373 | 9.807 | 15.440 | 11.432 | 10.356 | 9.360 | 15.844 | 14.408 | 12.817 | 13.470 | 23.172 | 22.976 |
| Short-term debt | 11.266 | 16.861 | 16.731 | 13.945 | 15.136 | 13.292 | 16.151 | 18.401 | 22.184 | 23.064 | 26.330 | 24.999 | 54.329 |
| Total debt | 20.155 | 24.234 | 26.538 | 29.385 | 26.568 | 23.648 | 25.511 | 34.245 | 36.592 | 35.881 | 39.799 | 48.171 | 77.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
HS Management | Management | 2009 | — | — |
HS Management | Management | 1976 | — | — |
SE Management | Management | 1999 | — | — |
RR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
FJ Management | Management | 1976 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
BW | Board of Directors | 2022 | — | — |
| Chairman | 2023 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zirq Medical A/S | Company | 100.0% | 100.0% | 2024 |
STENBJERGHUS A/S | Company | 90.0% | 90.0% | 2015 |
Letbek Holding ApS | Company | 100.0% | 100.0% | 2017 |
THYGESEN HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
CEVI HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tage Sørensen | Management | 0 companies |
| Helle Spicker | Management | 0 companies |
| Henning Storm Rasmussen | Management | 0 companies |
| Svend Erik Thøstesen | Management | 0 companies |
| Rune Rogde Jensen | Chief Executive Officer | 0 companies |
| Finn Jensen Brødløs | Management | 0 companies |
| Petri Juhani Virtanen | Chief Executive Officer | 0 companies |
| Lars Thorup Krog | Chief Executive Officer | 0 companies |
| Carsten Thygesen | Board of Directors | 0 companies |
| Tone Leivestad | Board of Directors | 0 companies |
| Kim Rune Brarup | Board of Directors | 0 companies |
| Bo Jørgensen | Chairman | 0 companies |
| Bo Wang | Board of Directors | 0 companies |
| Michael Bayer Thomsen | Chairman | 0 companies |
| Jørgen Robert Hansen | Board of Directors | 0 companies |
| Kristine Laake-Bjurquist | Board of Directors | 0 companies |
| Peter Knappe | Board of Directors | 0 companies |
| Tom Heide Jensen | Board of Directors | 0 companies |
| Thomas Mørch | Chairman | 0 companies |
| Preben Bager | Board of Directors | 0 companies |
| Arne Krukow | Board of Directors | 0 companies |
| Hans Kristian Hansen | Board of Directors | 0 companies |
| Anette Nordskog | Board of Directors | 0 companies |
| Ebbe Andreas Jepsen | Chairman | 0 companies |
| Toni Pauli Ahtiainen | Chairman | 0 companies |