| Revenue | DKK 121,9M | +8% |
| EBITDA | DKK 11,7M | +72% |
| Net profit | DKK 10,9M | +65% |
| Total assets | DKK 53,7M | +15% |
| Equity | DKK 23,3M | +14% |
| Employees | 156 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83.197 | 98.674 | 47.024 | 58.480 | 62.066 | 68.265 | 146.768 | 151.450 | 116.271 | 104.516 | 104.654 | 111.246 | 113.175 | 121.945 |
| Staff expenses | -41.794 | -43.375 | -44.879 | -57.035 | -60.808 | -66.174 | -73.141 | -77.114 | -66.318 | -50.530 | -48.519 | -56.102 | -61.567 | -66.673 |
| EBITDA | 6.792 | 6.729 | 2.145 | 1.445 | 1.258 | 2.091 | 3.669 | -5.088 | 2.961 | 7.128 | 6.278 | 6.526 | 6.767 | 11.671 |
| Depreciation & amort. | -274 | -255 | -212 | -306 | -361 | -375 | -1.908 | -2.112 | -1.363 | -507 | -89 | -43 | -171 | -453 |
| EBIT | 6.517 | 6.474 | 1.933 | 1.139 | 897 | 1.716 | 1.761 | -7.200 | 1.598 | 6.622 | 6.189 | 6.483 | 6.596 | 11.218 |
| Net financials | -191 | -618 | -318 | -586 | -709 | -946 | -768 | -313 | -1.045 | 532 | -1.122 | -126 | 27 | -318 |
| Profit before tax | 6.327 | 5.855 | 1.615 | 553 | 188 | 770 | 993 | -7.513 | 553 | 7.153 | 5.067 | 6.357 | 6.623 | 10.900 |
| Tax | 6.858 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -531 | 5.855 | 1.615 | 553 | 188 | 770 | 993 | -7.513 | 553 | 7.153 | 5.067 | 6.357 | 6.623 | 10.900 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.916 | 30.075 | 32.191 | 33.428 | 41.526 | 41.683 | 48.929 | 40.961 | 52.978 | 55.653 | 54.401 | 46.130 | 46.558 | 53.695 |
| Equity | 3.595 | 7.451 | 4.966 | 5.518 | 5.707 | 6.477 | 15.431 | 6.590 | 8.993 | 16.147 | 21.214 | 16.436 | 20.359 | 23.259 |
| Long-term debt | 586 | 636 | 145 | 252 | 252 | 450 | 450 | 2.610 | 5.067 | 10.326 | 9.409 | 5.403 | 5.541 | 5.760 |
| Short-term debt | 20.735 | 21.988 | 27.081 | 27.657 | 35.568 | 34.756 | 33.048 | 31.761 | 38.918 | 29.180 | 23.778 | 24.292 | 20.658 | 24.676 |
| Total debt | 21.321 | 22.624 | 27.226 | 27.909 | 35.820 | 35.206 | 33.498 | 34.370 | 43.985 | 39.507 | 33.187 | 29.695 | 26.199 | 30.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AN Management | Management | 2014 | — | — |
JL Management | Management | 2015 | — | — |
PF Management | Management | 2000 | — | — |
JL Deputy | Deputy | 2007 | — | — |
UB Management | Management | 2007 | — | — |
DR Management | Management | 2014 | — | — |
TY Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Epinion Holding ApS | Company | 100.0% | 100.0% | 2023 |
MOGENS STORGAARD JAKOBSEN HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
FOUNTAINHEAD ApS | Company | 10.0% | 10.0% | 2023 |
ENERGISK A/S | Company | 20.0% | 20.0% | 2023 |
EPINION PARTNER I P/S | Company | 100.0% | 100.0% | 2013 |
Berit Didriksen Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Berit Hoelgaard Didriksen | Chief Executive Officer | 0 companies |
| Aske Nickolaj Bach Østergård | Management | 0 companies |
| Jesper Lind Breum | Management | 0 companies |
| Peter Frank Hansen | Management | 0 companies |
| Jacob Leth Nielsen | Deputy | 0 companies |
| Ulrik Blinkenberg | Management | 0 companies |
| David Robert Williams | Management | 0 companies |
| Thomas Yung Andersen | Chief Executive Officer | 0 companies |
| Lars Bjørn Falkenberg | Chief Executive Officer | 0 companies |
| Anis Panduro Zouzou | Management | 0 companies |
| Mogens Storgaard Jakobsen | Chairman | 0 companies |
| Hans Arnum | Board of Directors | 0 companies |
| Peter Rebsdorf | Board of Directors | 0 companies |
| Hrannar Holm | Chairman | 0 companies |
| Niels Arildsen | Board of Directors | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |
| Jens Indahl Henning | Board of Directors | 0 companies |
| Rasmus Gørup Christiansen | Chairman | 0 companies |
| Skuli Gunnsteinsson | Board of Directors | 0 companies |
| Brian Petersen | Board of Directors | 0 companies |
| Finn Hesby | Chairman | 0 companies |
| Evald Buttenschøn Eriksen | Board of Directors | 0 companies |
| Ingvi Thor Ellidason | Board of Directors | 0 companies |
| Ragnar Th. Gudgeirsson | Chairman | 0 companies |
| Søren Hoelgaard Justesen | Board of Directors | 0 companies |
| Kristján Kristjánsson | Board of Directors | 0 companies |
| Peter Mollerup | Board of Directors | 0 companies |
| Claude Winther Nielsen | Chairman | 0 companies |
| Terje Stefan Vammen | Board of Directors | 0 companies |