| Revenue | DKK 571K | -8% |
| EBITDA | DKK 39K | -39% |
| Net profit | DKK 25K | -39% |
| Total assets | DKK 623K | +4% |
| Equity | DKK 296K | +9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 825 | 1.010 | 769 | 617 | 571 |
| Staff expenses | -594 | -605 | -599 | -554 | -532 |
| EBITDA | 231 | 405 | 170 | 63 | 39 |
| Depreciation & amort. | -4 | -0 | -0 | -6 | -0 |
| EBIT | 227 | 405 | 170 | 57 | 39 |
| Net financials | -10 | -7 | -9 | -5 | -7 |
| Profit before tax | 217 | 398 | 161 | 52 | 32 |
| Tax | 51 | 92 | 36 | 11 | 7 |
| Net profit | 166 | 306 | 125 | 41 | 25 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 807 | 964 | 784 | 600 | 623 |
| Equity | 397 | 536 | 356 | 271 | 296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 418 | 422 | 322 | 318 |
| Total debt | 400 | 418 | 422 | 322 | 318 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HR Management | Management | 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Chairman | 2017 | |
| Former (1) | ||
| Chairman | 2002 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rosenberg | Management | 0 companies |
| Ole Dam Rasmussen | Chairman | 0 companies |
| Marlene Steen Rosenberg | Board of Directors | 0 companies |
| Kristen Vangsø Laursen | Chairman | 0 companies |