| Revenue | DKK 21M | +11% |
| EBITDA | DKK 1,4M | -58% |
| Net profit | DKK 1M | -61% |
| Total assets | DKK 24,9M | -1% |
| Equity | DKK 13,9M | +8% |
| Employees | 18 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.551 | 17.929 | 19.550 | 18.983 | 20.997 |
| Staff expenses | -12.776 | -14.218 | -16.183 | -15.576 | -19.561 |
| EBITDA | -225 | 3.645 | 3.367 | 3.407 | 1.436 |
| Depreciation & amort. | -445 | -240 | -96 | -0 | -0 |
| EBIT | -670 | 3.406 | 3.270 | 3.407 | 1.436 |
| Net financials | -18 | -17 | 9 | -128 | -80 |
| Profit before tax | -688 | 3.389 | 3.279 | 3.279 | 1.355 |
| Tax | -66 | 727 | 713 | 652 | 337 |
| Net profit | -622 | 2.662 | 2.566 | 2.627 | 1.018 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.211 | 11.518 | 13.410 | 25.163 | 24.857 |
| Equity | 5.021 | 7.683 | 10.249 | 12.875 | 13.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.190 | 3.835 | 3.161 | 12.287 | 10.964 |
| Total debt | 3.190 | 3.835 | 3.161 | 12.287 | 10.964 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DR Management | Management | 2003 |
| Former (2) | ||
NO Management | Management | 2001 – 2003 |
PA Management | Management | 2000 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2020 | |
| Former (10) | ||
| Chairman | 2001 – 2010 | |
| Board of Directors | 2000 – 2001 | |
| Chairman | 2019 – 2019 | |
| Chairman | 2010 – 2014 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2001 – 2019 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2000 – 2001 | |
| Chairman | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Ove Rune Arvidsson | Management | 0 companies |
| Dan Reichardt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Cornelis Henricus Maria Cools | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Thomas Hahlin Ahlinder | Chairman | 0 companies |
| René Kay Krebs | Chairman | 0 companies |
| Christian Hebeler | Board of Directors | 0 companies |
| Jochen Fritz Bitzel | Board of Directors | 0 companies |
| Jan Mikale Selin | Board of Directors | 0 companies |
| Daniel Christian Eickhorst | Chairman | 0 companies |
| Kurt Hufnagel | Chairman | 0 companies |
| Mirko Joel Schnitzler | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Ingo Schlüter | Chairman | 0 companies |