| Revenue | DKK 12,6M | +7% |
| EBITDA | DKK 2,7M | +78% |
| Net profit | DKK 2,3M | +78% |
| Total assets | DKK 25,1M | +12% |
| Equity | DKK 14,7M | +18% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.851 | 3.562 | 4.099 | 8.836 | 9.699 | 10.794 | 10.995 | 9.176 | 7.079 | 6.853 | 11.182 | 11.373 | 11.811 | 12.582 |
| Staff expenses | -3.360 | -3.169 | -3.560 | -4.256 | -4.249 | -5.082 | -5.905 | -6.289 | -6.291 | -5.810 | -7.048 | -9.581 | -10.440 | -10.242 |
| EBITDA | -246 | 394 | 539 | 832 | 644 | 1.449 | 877 | 1.033 | 788 | 1.617 | 3.234 | 2.670 | 1.546 | 2.750 |
| Depreciation & amort. | -203 | 244 | 267 | 276 | 338 | -463 | -709 | -652 | -699 | -564 | -464 | -256 | -451 | -530 |
| EBIT | -448 | 150 | 272 | 556 | 306 | 985 | 168 | 381 | 89 | 1.053 | 2.770 | 2.413 | 1.095 | 2.219 |
| Net financials | -0 | -4 | -1 | -10 | -1 | -11 | -18 | -17 | -19 | -17 | -25 | 21 | 183 | 58 |
| Profit before tax | -449 | 146 | 271 | 546 | 305 | 975 | 150 | 364 | 70 | 1.036 | 2.745 | 2.435 | 1.278 | 2.278 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -449 | 146 | 271 | 546 | 305 | 975 | 150 | 364 | 70 | 1.036 | 2.745 | 2.435 | 1.278 | 2.278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.389 | 2.941 | 3.684 | 5.684 | 5.506 | 5.808 | 5.401 | 7.114 | 7.294 | 9.735 | 12.656 | 21.948 | 22.490 | 25.122 |
| Equity | 2.181 | 2.327 | 2.598 | 3.144 | 3.449 | 4.424 | 4.574 | 4.938 | 5.007 | 6.043 | 8.787 | 11.222 | 12.500 | 14.728 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 274 | 1.669 | 2.333 | 8.500 | 8.990 | 9.185 |
| Short-term debt | 1.208 | 614 | 1.085 | 2.540 | 2.057 | 1.385 | 827 | 2.029 | 2.013 | 2.023 | 1.536 | 2.226 | 999 | 1.209 |
| Total debt | 1.208 | 614 | 1.085 | 2.540 | 2.057 | 1.385 | 827 | 2.176 | 2.286 | 3.692 | 3.869 | 10.726 | 9.989 | 10.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2021 | — | — |
UK Deputy | Deputy | 2014 | — | — |
| Audit | 2000 | — | — | |
NO Deputy | Deputy | 2018 | — | — |
CV Management | Management | 2021 | — | — |
PG Deputy | Deputy | 2018 | — | — |
PT Deputy | Deputy | 2014 | — | — |
EF Deputy | Deputy | 2007 | — | — |
BC Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Fisker Laursen | Management | 0 companies |
| Ulla Koman-Mejer | Deputy | 0 companies |
| Kommunernes Revisionsafdeling | Audit | 0 companies |
| Nini Oken | Deputy | 0 companies |
| Christin Vesterager Clausen | Management | 0 companies |
| Preben Georg Rudiengaard | Deputy | 0 companies |
| Peder Tørnqvist | Deputy | 0 companies |
| Eva Fisker | Deputy | 0 companies |
| Bjarne Clement | Management | 0 companies |
| Michael Boel Olesen | Board of Directors | 0 companies |
| Hans Kjær | Chairman | 0 companies |
| Mette Hjorth Hager Petermann | Board of Directors | 0 companies |
| Knud Jager Andersen | Deputy Chairman | 0 companies |
| Bent Peter Larsen | Board of Directors | 0 companies |
| Flemming Just | Board of Directors | 0 companies |
| Mikkel Ammitzbøll Jensen | Board of Directors | 0 companies |
| Steffen Christian Steffensen | Board of Directors | 0 companies |
| Vagn Sørensen | Deputy Chairman | 0 companies |
| Alex Fritz Sørensen | Board of Directors | 0 companies |
| Bent Brander Christensen | Chairman | 0 companies |
| Heidi Maimburg | Board of Directors | 0 companies |
| Carsten Vilhelm Olesen Lund | Board of Directors | 0 companies |
| Carl Holst | Board of Directors | 0 companies |
| Kjeld Thamdrup | Board of Directors | 0 companies |
| Connie Geissler | Board of Directors | 0 companies |
| Peder Steen Andersen Philipp | Board of Directors | 0 companies |
| Jørn Strudahl Henriksen | Deputy Chairman | 0 companies |
| Niels Christian Laursen | Board of Directors | 0 companies |
| Bo Ejstrud | Board of Directors | 0 companies |
| Jørgen Frederik Bech | Board of Directors | 0 companies |
| Jens Vind Petersen | Board of Directors | 0 companies |
| Diana Mose Olsen | Deputy Chairman | 0 companies |
| Claus Feveile | Board of Directors | 0 companies |
| Jørgen Ahlquist | Board of Directors | 0 companies |
| Dagmar Warming | Board of Directors | 0 companies |
| Rasmus Peter Sejerup Rasmussen | Board of Directors | 0 companies |