| Revenue | DKK 43M | -64% |
| EBITDA | DKK 4,3M | -95% |
| Net profit | DKK 1,1M | -98% |
| Total assets | DKK 112,4M | -45% |
| Equity | DKK 59,8M | -32% |
| Employees | 74 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.587 | 17.611 | 13.678 | 12.551 | 22.809 | 15.574 | 16.369 | 20.272 | 24.917 | 31.226 | 40.297 | 55.568 | 120.238 | 43.016 |
| Staff expenses | -13.504 | -13.260 | -12.886 | -13.018 | -13.201 | -13.201 | -12.516 | -11.782 | -12.147 | -13.531 | -18.319 | -26.973 | -33.988 | -38.706 |
| EBITDA | 4.348 | 3.431 | 103 | -1.173 | 9.608 | 3.723 | 3.853 | 8.490 | 12.770 | 17.695 | 21.978 | 28.594 | 86.250 | 4.310 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -720 | -484 | -457 | -470 | -473 | -466 | -553 | -525 | -2.019 | -2.977 |
| EBIT | 4.348 | 3.431 | 103 | -1.173 | 8.888 | 3.239 | 3.396 | 8.021 | 12.297 | 17.229 | 21.425 | 28.069 | 84.231 | 1.333 |
| Net financials | -738 | -592 | -769 | -638 | 73 | 278 | 435 | 537 | 110 | -64 | -165 | -242 | -1.189 | -16 |
| Profit before tax | 3.610 | 2.839 | -665 | -1.811 | 8.960 | 3.517 | 3.831 | 8.557 | 12.407 | 17.165 | 21.261 | 27.827 | 83.042 | 1.318 |
| Tax | 908 | 711 | 661 | -397 | 1.888 | 776 | 844 | 1.886 | 2.736 | 3.777 | 4.689 | 6.183 | 18.269 | 228 |
| Net profit | 2.702 | 2.128 | -1.326 | -1.413 | 7.073 | 2.741 | 2.987 | 6.672 | 9.671 | 13.388 | 16.572 | 21.645 | 64.772 | 1.090 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.946 | 22.684 | 18.976 | 21.047 | 28.904 | 20.403 | 26.576 | 27.993 | 22.234 | 36.953 | 43.031 | 65.615 | 205.577 | 112.447 |
| Equity | — | — | 5.838 | 16.097 | 23.170 | 16.271 | 19.258 | 17.930 | 13.755 | 22.143 | 22.215 | 33.784 | 88.557 | 59.814 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 489 | 2.402 | 2.557 | 414 | 2.816 | 6.415 | 12.280 | 0 |
| Short-term debt | 17.769 | 19.787 | 15.693 | 4.705 | 4.173 | 3.713 | 3.182 | 3.831 | 3.308 | 3.727 | 15.391 | 22.666 | 91.466 | 42.252 |
| Total debt | 17.769 | 19.787 | 15.693 | 4.950 | 5.734 | 3.713 | 3.671 | 6.233 | 5.865 | 4.141 | 18.207 | 29.081 | 103.746 | 42.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Management | Management | 2005 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
EI Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Petersen | Management | 0 companies |
| Helle Borup Friberg | Chief Executive Officer | 0 companies |
| Erik Iversen | Chief Executive Officer | 0 companies |
| Anders Daugaard | Chief Executive Officer | 0 companies |
| Hans Friis Lauszus | Chief Executive Officer | 0 companies |
| Peter Rasmussen | Chief Executive Officer | 0 companies |
| Jesper Bjarne Haugaard | Board of Directors | 0 companies |
| Peter Vammen | Board of Directors | 0 companies |
| Erik Niklas Engström | Chairman | 0 companies |
| Knud Oskar Hedeager Aagesen | Board of Directors | 0 companies |
| Johannes Prahl Nielsen | Board of Directors | 0 companies |
| Johan Blach Petersen | Board of Directors | 0 companies |
| Lars Patrik Nolåker | Board of Directors | 0 companies |
| Alf Gerald Engström | Board of Directors | 0 companies |
| Øjvind Toftgaard Knudsen | Chairman | 0 companies |
| Henrik Grundtvig | Board of Directors | 0 companies |
| Michael Grundtvig | Chairman | 0 companies |
| Lars Karlsmose | Board of Directors | 0 companies |
| Lars Grundtvig | Chairman | 0 companies |
| Peter Tærø Nielsen | Chairman | 0 companies |
| Bent Hviid | Board of Directors | 0 companies |