| Revenue | DKK 691M | -5% |
| EBITDA | DKK 39,9M | -39% |
| Net profit | DKK 23,3M | -42% |
| Total assets | DKK 444,7M | +2% |
| Equity | DKK 276,2M | +10% |
| Employees | 423 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281.765 | 365.475 | 421.714 | 533.949 | 655.248 | 726.033 | 750.447 | 520.796 | 131.916 | 577.143 | 710.689 | 730.128 | 690.996 |
| Staff expenses | -155.996 | -217.730 | -252.391 | -282.688 | -340.842 | -401.412 | -431.838 | -305.303 | -82.329 | -326.378 | -365.519 | -387.686 | -409.652 |
| EBITDA | 29.624 | 42.519 | 44.669 | 46.901 | 60.549 | 50.200 | 73.358 | 59.523 | 10.066 | 61.218 | 73.619 | 65.504 | 39.946 |
| Depreciation & amort. | -4.080 | -7.620 | -9.186 | -12.001 | -13.811 | -19.552 | -20.334 | -16.487 | -4.712 | -18.741 | -22.751 | -26.978 | -29.028 |
| EBIT | 25.544 | 34.900 | 35.483 | 34.900 | 46.738 | 30.648 | 53.024 | 43.036 | 5.354 | 42.477 | 50.868 | 38.526 | 10.918 |
| Net financials | -1.180 | -177 | -201 | -449 | -531 | -211 | -793 | 11.609 | 356 | 15.285 | 26.702 | 12.013 | 15.798 |
| Profit before tax | 24.364 | 34.723 | 35.283 | 42.364 | 46.207 | 30.437 | 52.231 | 54.645 | 5.710 | 57.762 | 77.570 | 50.539 | 26.716 |
| Tax | 7.150 | 10.184 | 9.340 | 10.839 | 11.460 | 8.680 | 13.775 | 9.679 | 1.455 | 9.886 | 10.639 | 10.109 | 2.440 |
| Net profit | 17.214 | 24.539 | 25.943 | 31.525 | 34.747 | 21.757 | 38.456 | 44.966 | 4.255 | 47.876 | 66.931 | 40.430 | 23.346 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123.794 | 185.010 | 215.741 | 297.473 | 310.760 | 371.918 | 393.150 | 418.972 | 344.655 | 373.250 | 416.330 | 435.574 | 444.660 |
| Equity | 38.401 | 60.271 | 84.884 | 109.727 | 142.240 | 163.943 | 202.188 | 244.718 | 103.367 | 153.928 | 211.838 | 251.674 | 276.195 |
| Long-term debt | 4.376 | 12.500 | 7.875 | 5.789 | 6.848 | 11.611 | 12.479 | 16.690 | 16.644 | 12.985 | 6.191 | 1.754 | 0 |
| Short-term debt | 79.516 | 111.111 | 118.875 | 174.493 | 153.447 | 193.446 | 178.483 | 156.797 | 224.644 | 206.337 | 194.351 | 176.871 | 163.350 |
| Total debt | 83.893 | 123.611 | 126.750 | 180.282 | 160.295 | 205.057 | 190.962 | 173.487 | 241.288 | 219.322 | 200.542 | 178.625 | 163.350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UH Management | Management | 2010 | — | — |
NV Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CE Deputy | Deputy | 2011 | — | — |
| Audit | 2002 | — | — | |
MG Management | Management | 2006 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2016 | |
2CNET A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Hinke | Management | 0 companies |
| Nicolaj Vang Jessen | Chief Executive Officer | 0 companies |
| Camilla Elise Hansen | Deputy | 0 companies |
| MORTENSEN & BEIERHOLM, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Gram | Management | 0 companies |
| Jeppe Harrit | Chief Executive Officer | 0 companies |
| Rasmus Gade Ørtoft | Board of Directors | 0 companies |
| Bente Ladegaard | Board of Directors | 0 companies |
| Thomas Norton Kierkgaard | Board of Directors | 0 companies |
| Brian Skjøt Madsen | Board of Directors | 0 companies |
| Thor Mai Hauberg | Board of Directors | 0 companies |
| Herbert Josef Hermann Vogel | Board of Directors | 0 companies |
| Norbert Rotter | Board of Directors | 0 companies |
| Michael Dorin | Board of Directors | 0 companies |
| Ann Louise Burtenshaw Thuesen | Board of Directors | 0 companies |
| Thomas Stig Nielsen | Chairman | 0 companies |
| Henrik Høgh Arve | Board of Directors | 0 companies |
| Søren Fenger Jørgensen | Board of Directors | 0 companies |
| Jens Kristian Klaaborg | Board of Directors | 0 companies |
| Dannie Lynge Havgaard | Board of Directors | 0 companies |
| Søren Holm Jensen | Board of Directors | 0 companies |
| Lars Mosdal | Board of Directors | 0 companies |
| Lars Olesen Lyngsø | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Chairman | 0 companies |
| Tommy Jeppesen | Board of Directors | 0 companies |
| Nicola Czymek-Lauer | Board of Directors | 0 companies |
| Tove Rousing Pilgaard | Board of Directors | 0 companies |
| Claus Møller Jensen | Board of Directors | 0 companies |
| Erik Cornelius | Board of Directors | 0 companies |
| Anders Jakobsen | Board of Directors | 0 companies |
| Jeppe Balshøj Ebbesen | Board of Directors | 0 companies |
| Stefan Ellerbrake | Board of Directors | 0 companies |