| Revenue | DKK 11,8M | -5% |
| EBITDA | DKK 3M | -15% |
| Net profit | DKK 1,9M | -18% |
| Total assets | DKK 21,2M | +6% |
| Equity | DKK 12,5M | +18% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.466 | 13.304 | 8.141 | 12.476 | 11.849 |
| Staff expenses | -8.363 | -8.854 | -5.165 | -9.000 | -8.878 |
| EBITDA | 6.103 | 4.450 | 2.975 | 3.476 | 2.970 |
| Depreciation & amort. | -824 | -703 | -262 | -449 | -365 |
| EBIT | 5.279 | 3.748 | 2.713 | 3.027 | 2.606 |
| Net financials | -80 | -64 | -58 | -89 | -184 |
| Profit before tax | 5.198 | 3.684 | 2.655 | 2.938 | 2.421 |
| Tax | 1.142 | 816 | 584 | 646 | 534 |
| Net profit | 4.056 | 2.867 | 2.071 | 2.292 | 1.888 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.582 | 12.100 | 14.593 | 20.042 | 21.190 |
| Equity | 7.846 | 6.213 | 8.284 | 10.576 | 12.464 |
| Long-term debt | 1.266 | 878 | 957 | 2.948 | 2.684 |
| Short-term debt | 2.246 | 4.813 | 5.105 | 6.278 | 5.823 |
| Total debt | 3.512 | 5.691 | 6.062 | 9.226 | 8.507 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EB Management | Management | 2011 |
TK Management | Management | 2002 |
| Former (3) | ||
PB Management | Management | 2001 – 2002 |
LR Management | Management | 2002 – 2025 |
HA Audit | Audit | 2001 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Bonde Schmidt Lauridsen | Management | 0 companies |
| Leif Rahbek | Management | 0 companies |
| Torben Kristensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Joanna Dianne Lipfeld | Board of Directors | 0 companies |