| Revenue | DKK 3M | -24% |
| EBITDA | DKK -252K | -124% |
| Net profit | DKK -183K | -122% |
| Total assets | DKK 3,3M | -25% |
| Equity | DKK 817K | -56% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.463 | 1.818 | 2.328 | 2.339 | 2.581 | 2.156 | 2.103 | 2.013 | 3.168 | 3.224 | 3.330 | 3.439 | 3.999 | 3.021 |
| Staff expenses | -1.228 | -1.636 | -1.698 | -1.820 | -2.141 | -2.068 | -1.871 | -2.004 | -2.395 | -2.429 | -2.714 | -2.788 | -2.968 | -3.273 |
| EBITDA | 235 | 182 | 630 | 519 | 440 | 88 | 232 | 9 | 774 | 796 | 616 | 651 | 1.032 | -252 |
| Depreciation & amort. | -7 | -6 | -3 | -3 | -6 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 228 | 176 | 627 | 516 | 434 | 69 | 232 | 9 | 774 | 796 | 616 | 651 | 1.032 | -252 |
| Net financials | 10 | 109 | 387 | 121 | 38 | 212 | -43 | 310 | 41 | 58 | 30 | 59 | 49 | 19 |
| Profit before tax | 238 | 286 | 1.014 | 638 | 472 | 281 | 189 | 318 | 815 | 853 | 645 | 710 | 1.081 | -233 |
| Tax | 110 | 63 | 264 | 146 | 96 | 62 | 42 | 77 | 180 | 188 | 140 | 146 | 238 | -50 |
| Net profit | 128 | 223 | 750 | 491 | 376 | 219 | 147 | 242 | 635 | 666 | 506 | 564 | 842 | -183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.842 | 2.307 | 3.104 | 3.242 | 3.368 | 2.995 | 2.309 | 2.492 | 3.350 | 3.096 | 2.867 | 3.805 | 4.420 | 3.298 |
| Equity | 979 | 1.077 | 1.527 | 1.518 | 1.395 | 934 | 906 | 1.023 | 1.532 | 1.668 | 1.524 | 1.582 | 1.842 | 817 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 863 | 1.216 | 1.540 | 1.703 | 1.956 | 2.061 | 1.403 | 1.469 | 1.818 | 1.428 | 1.343 | 2.132 | 2.483 | 2.411 |
| Total debt | 863 | 1.216 | 1.540 | 1.703 | 1.956 | 2.061 | 1.403 | 1.469 | 1.818 | 1.428 | 1.343 | 2.132 | 2.483 | 2.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
BJ Management | Management | 2000 | — | — |
PL Management | Management | 2000 | — | — |
HA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NERDHOUSE ApS | Company | 66.7% | 66.7% | 2000 |
BRAINHOUSE ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Brian Jønch | Management | 0 companies |
| Peter Lars Jensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Henrik Rydiander | Chairman | 0 companies |
| Per Klixbüll | Chairman | 0 companies |
| Kim Busch | Chairman | 0 companies |
| Claus Holmquist | Board of Directors | 0 companies |
| Peter Jønch | Board of Directors | 0 companies |