| Revenue | DKK 161,6M | -52% |
| EBITDA | DKK 14,3M | -17% |
| Net profit | DKK 575K | -28% |
| Total assets | DKK 129,6M | -13% |
| Equity | DKK 58M | +1% |
| Employees | 316 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 444.747 | 481.990 | 489.782 | 339.193 | 161.607 |
| Staff expenses | -164.793 | -170.078 | -182.949 | -141.028 | -147.282 |
| EBITDA | 32.498 | 20.739 | -4.997 | 17.240 | 14.325 |
| Depreciation & amort. | -15.124 | -16.100 | -16.145 | -14.246 | -12.585 |
| EBIT | 17.374 | 4.639 | -21.141 | 2.993 | 1.740 |
| Net financials | 78 | -353 | -808 | -2.067 | -1.099 |
| Profit before tax | 17.452 | 4.286 | -21.949 | 926 | 641 |
| Tax | 3.841 | 848 | -4.954 | 129 | 65 |
| Net profit | 13.611 | 3.438 | -16.995 | 797 | 575 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 168.987 | 198.244 | 146.288 | 148.759 | 129.628 |
| Equity | 80.198 | 73.636 | 56.640 | 57.437 | 58.013 |
| Long-term debt | 59 | 8.026 | 0 | 0 | 0 |
| Short-term debt | 67.276 | 97.721 | 74.316 | 76.511 | 56.672 |
| Total debt | 67.335 | 105.748 | 74.316 | 76.511 | 56.672 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2010 |
| Former (2) | ||
KB Audit | Audit | 2002 – 2002 |
VC Management | Management | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2010 | |
| Board of Directors | 2019 | |
| Board of Directors | 2008 | |
| Chairman | 2010 | |
| Former (2) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2010 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bank Sørensen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Mogens Anker Rosenkilde | Board of Directors | 0 companies |
| Nicolai Lundhede Rosenkilde | Board of Directors | 0 companies |
| Allan Grønbæk Nielsen | Board of Directors | 0 companies |
| Poul Erik Lundsgaard | Board of Directors | 0 companies |
| Karsten Sandal | Board of Directors | 0 companies |
| Preben Rosenkilde | Chairman | 0 companies |