| Revenue | DKK 11,2M | -10% |
| EBITDA | DKK 593K | -31% |
| Net profit | DKK 70K | -76% |
| Total assets | DKK 9,8M | -8% |
| Equity | DKK 2M | +4% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.840 | 12.196 | 11.772 | 12.526 | 11.234 |
| Staff expenses | -9.402 | -11.333 | -11.434 | -11.666 | -10.641 |
| EBITDA | 438 | 863 | 339 | 860 | 593 |
| Depreciation & amort. | -144 | -224 | -190 | -248 | -245 |
| EBIT | 294 | 638 | 148 | 612 | 349 |
| Net financials | -16 | -5 | -70 | -219 | -257 |
| Profit before tax | 278 | 633 | 78 | 393 | 92 |
| Tax | 62 | 142 | 26 | 106 | 22 |
| Net profit | 215 | 491 | 53 | 287 | 70 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.361 | 12.646 | 10.288 | 10.617 | 9.754 |
| Equity | 2.374 | 2.865 | 1.618 | 1.905 | 1.975 |
| Long-term debt | 796 | 864 | 856 | 848 | 810 |
| Short-term debt | 7.062 | 8.774 | 7.645 | 7.689 | 6.766 |
| Total debt | 7.858 | 9.638 | 8.501 | 8.536 | 7.576 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HB Management | Management | 2011 |
| Former (3) | ||
P | Audit | 2001 – 2004 |
TA Management | Management | 2018 – 2018 |
HA Management | Management | 2001 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2001 – 2004 | |
| Board of Directors | 2001 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Bak Koldsgaard | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Thomas Agesen Pedersen | Management | 0 companies |
| Henning Agesen | Management | 0 companies |
| Jeppe Kjeldsen | Board of Directors | 0 companies |
| Niels Agesen | Board of Directors | 0 companies |