| Revenue | DKK 2,7M | -17% |
| EBITDA | DKK 347K | -32% |
| Net profit | DKK 209K | -47% |
| Total assets | DKK 1,6M | -4% |
| Equity | DKK 712K | -3% |
| Employees | 1 | — |
| Item | 2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 24.649 | 20.655 | 13.978 | 9.259 | — | — | 984 | 472 | 179 | 2.711 | 2.952 | 3.390 | 3.255 | 2.707 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20.284 | -18.116 | -10.774 | -8.177 | -0 | -0 | -431 | -342 | -370 | -1.741 | -2.183 | -2.471 | -2.257 | -1.946 |
| EBITDA | — | — | — | — | — | — | — | — | — | 4.365 | 2.539 | 3.204 | 1.082 | 4.461 | 19 | 11 | -112 | -212 | 396 | 374 | 327 | 514 | 347 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.043 | -404 | -27 | -24 | -0 | -0 | -0 | -0 | -0 | -50 | -33 | -31 | -44 | -72 |
| EBIT | — | — | — | — | — | — | — | — | — | 3.322 | 2.135 | 3.177 | 1.058 | 4.461 | 19 | 11 | -112 | -212 | 346 | 341 | 297 | 470 | 276 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -928 | 889 | 323 | 2.986 | 0 | 0 | -260 | 6 | -67 | 17 | 30 | -34 | -16 | -3 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 2.395 | 3.024 | 3.500 | 4.044 | 4.461 | 19 | -250 | -106 | -279 | 363 | 371 | 263 | 454 | 273 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 854 | 529 | 812 | 280 | -0 | -0 | -4 | -17 | -0 | 21 | -22 | 80 | 57 | 64 |
| Net profit | — | — | — | — | — | — | — | — | — | 1.541 | 2.495 | 2.688 | 3.764 | 4.461 | 19 | -245 | -89 | -279 | 342 | 393 | 182 | 397 | 209 |
| Item | 2004 | 2005 | 2006 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.041 | 13.104 | 12.469 | 16.180 | 7.945 | 733 | 1.495 | 1.529 | 1.334 | 882 | 1.606 | 1.147 | 1.647 | 1.588 |
| Equity | — | — | — | — | — | — | — | — | — | 914 | 5.540 | 6.991 | 10.147 | 500 | 500 | 325 | 228 | -51 | 246 | 562 | 399 | 733 | 712 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322 | 187 | 1.299 | 0 | 0 | 0 | 16 | 33 | 25 | 25 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.126 | 7.564 | 5.478 | 6.033 | 0 | 0 | 1.171 | 1.285 | 1.353 | 611 | 1.019 | 748 | 915 | 876 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.126 | 7.564 | 5.478 | 6.033 | 0 | 0 | 1.171 | 1.301 | 1.386 | 636 | 1.044 | 748 | 915 | 876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2003 | — | — |
IB Management | Management | 2009 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
TM Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Al Mahra Holding ApS | Company | 50.0% | 50.0% | 2011 |
BENJAMIN CAPITAL ApS | Company | 10.0% | 10.0% | 2016 |
ANKJER HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
TURNIC ApS | Company | 5.0% | 5.0% | 2015 |
A-SOLUTIONS A/S | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
SOFT B ApS | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Søren Lindtner | Management | 0 companies |
| Irving Borring Møller | Management | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Peter Nicolai Weiss | Chief Executive Officer | 0 companies |
| Jørn Rejndrup | Chief Executive Officer | 0 companies |
| Tonny Møller Jensen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Troels Schmidt | Management | 0 companies |
| Ronni Paris | Board of Directors | 0 companies |
| Lars Ankjer Jensen | Chairman | 0 companies |
| Fadi Nasser | Board of Directors | 0 companies |
| Ole Lundberg Andersen | Board of Directors | 0 companies |
| Jesper Jarlbæk | Chairman | 0 companies |
| Peter Alfred Warnøe | Board of Directors | 0 companies |
| Aco Antevski | Board of Directors | 0 companies |
| Johnny Laursen | Board of Directors | 0 companies |
| Turid Ann Debes | Board of Directors | 0 companies |