| Revenue | DKK 8,3M | +18% |
| EBITDA | DKK 749K | +143% |
| Net profit | DKK 897 | +100% |
| Total assets | DKK 11,2M | +17% |
| Equity | DKK 2,1M | -13% |
| Employees | 34 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 10.455 | 15.121 | 8.667 | 7.014 | 8.261 |
| Staff expenses | -6.561 | -7.329 | -7.962 | -8.762 | -7.512 |
| EBITDA | 3.894 | 7.792 | 705 | -1.748 | 749 |
| Depreciation & amort. | -195 | -516 | -592 | -509 | -389 |
| EBIT | 3.699 | 7.276 | 113 | -2.257 | 360 |
| Net financials | 69 | -205 | 1.808 | -192 | -267 |
| Profit before tax | 3.768 | 7.070 | 1.921 | -2.449 | 93 |
| Tax | 866 | 1.574 | 473 | -403 | 93 |
| Net profit | 2.902 | 5.497 | 1.448 | -2.046 | 1 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 16.599 | 11.133 | 10.820 | 9.560 | 11.194 |
| Equity | 10.602 | 3.099 | 4.547 | 2.354 | 2.052 |
| Long-term debt | 2.057 | 3.615 | 3.226 | 4.038 | 3.880 |
| Short-term debt | 3.884 | 4.320 | 2.973 | 3.062 | 5.262 |
| Total debt | 5.940 | 7.935 | 6.199 | 7.100 | 9.142 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PB Management | Management | 2000 – 2000 |
OL Chief Executive Officer | Chief Executive Officer | 2000 – 2002 |
| Audit | 2000 – 2017 | |
JE Chief Executive Officer | Chief Executive Officer | 2015 – 2023 |
HJ | Management | 2002 – 2016 |
HA Audit | Audit | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2019 – 2019 | |
| Chairman | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ole Lange Abildgaard | Chief Executive Officer | 0 companies |
| Flemming Robert Gustav Adolph | Audit | 0 companies |
| Jonas Evjenios Markou | Chief Executive Officer | 0 companies |
| Heidi Johanna Sommer Nielsen van Steenoven | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Niels Buch Jørgensen | Board of Directors | 0 companies |
| Lars Kirstein Andersen | Board of Directors | 0 companies |
| Anders Holmberg Lange | Board of Directors | 0 companies |
| Niels Jervin Storm | Board of Directors | 0 companies |
| Lone Sejersen | Chairman | 0 companies |