| Revenue | DKK 12,9M | -7% |
| EBITDA | DKK 5,9M | -12% |
| Net profit | DKK 4,1M | -6% |
| Total assets | DKK 39,7M | +4% |
| Equity | DKK 14M | -1% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.606 | 15.125 | 15.487 | 13.817 | 12.870 |
| Staff expenses | -6.214 | -6.755 | -7.258 | -7.134 | -6.974 |
| EBITDA | 7.391 | 8.370 | 8.229 | 6.683 | 5.896 |
| Depreciation & amort. | -309 | -414 | -497 | -513 | -447 |
| EBIT | 7.083 | 7.956 | 7.732 | 6.170 | 5.449 |
| Net financials | 11 | 98 | -194 | -570 | -176 |
| Profit before tax | 7.094 | 8.054 | 7.538 | 5.601 | 5.274 |
| Tax | 1.580 | 1.786 | 1.711 | 1.258 | 1.185 |
| Net profit | 5.514 | 6.268 | 5.827 | 4.343 | 4.088 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 42.833 | 45.720 | 47.969 | 38.315 | 39.681 |
| Equity | 18.304 | 19.072 | 15.719 | 14.261 | 14.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.492 | 26.546 | 32.114 | 23.938 | 25.456 |
| Total debt | 24.492 | 26.546 | 32.114 | 23.938 | 25.456 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BI Founder | Founder | 2000 |
SR Management | Management | 2025 |
BM Founder | Founder | 2000 |
| Former (1) | ||
PH Audit | Audit | 2000 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2008 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Irene Pedersen | Founder | 0 companies |
| Poul Henrik Hansen | Audit | 0 companies |
| Stig Ruben Johansen | Management | 0 companies |
| Bent Marius Vangsøe | Founder | 0 companies |
| Mogens Anker Rosenkilde | Board of Directors | 0 companies |
| Peter Nygaard | Board of Directors | 0 companies |
| Ole Jensen Lauridsen | Board of Directors | 0 companies |
| Jesper Vangsøe | Board of Directors | 0 companies |
| Søren Brock | Board of Directors | 0 companies |
| Ole Buchhave Grage | Board of Directors | 0 companies |
| Preben Rosenkilde | Chairman | 0 companies |