| Revenue | DKK -220K | -126% |
| EBITDA | DKK -220K | -196% |
| Net profit | DKK -176K | -177% |
| Total assets | DKK 3M | -14% |
| Equity | DKK 2,9M | -6% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.530 | 19.934 | 16.470 | 16.250 | 16.766 | 18.891 | 7.917 | 5.742 | 2.884 | 1.816 | 972 | 848 | -220 |
| Staff expenses | -14.901 | -17.077 | -13.783 | -13.687 | -14.112 | -15.880 | -6.401 | -4.722 | -2.111 | -1.308 | -698 | -619 | -0 |
| EBITDA | 2.629 | 2.857 | 2.688 | 2.562 | 2.654 | 3.011 | 1.517 | 1.020 | 769 | 508 | 273 | 229 | -220 |
| Depreciation & amort. | -40 | -32 | -0 | -0 | -0 | -2 | -56 | -66 | -60 | -9 | -0 | -0 | -0 |
| EBIT | 2.590 | 2.825 | 2.688 | 2.562 | 2.654 | 3.009 | 1.461 | 954 | 709 | 499 | 273 | 229 | -220 |
| Net financials | -20 | -19 | -27 | -20 | -17 | -32 | -36 | -56 | -72 | -66 | -54 | 63 | 43 |
| Profit before tax | 2.570 | 2.806 | 2.661 | 2.542 | 2.636 | 2.976 | 1.425 | 897 | 637 | 433 | 219 | 292 | -176 |
| Tax | 660 | 711 | 660 | 604 | 588 | 661 | 317 | 203 | 137 | 95 | 48 | 64 | -0 |
| Net profit | 1.910 | 2.095 | 2.001 | 1.939 | 2.048 | 2.316 | 1.108 | 695 | 499 | 337 | 171 | 228 | -176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.710 | 5.052 | 4.849 | 4.901 | 5.068 | 7.881 | 8.842 | 8.156 | 10.232 | 6.808 | 5.960 | 3.534 | 3.040 |
| Equity | 2.465 | 2.661 | 2.562 | 2.500 | 2.549 | 4.864 | 5.972 | 6.667 | 7.166 | 4.504 | 4.675 | 3.102 | 2.926 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.245 | 2.391 | 2.287 | 2.401 | 2.519 | 3.016 | 2.869 | 1.415 | 2.998 | 2.304 | 1.286 | 432 | 114 |
| Total debt | 2.245 | 2.391 | 2.287 | 2.401 | 2.519 | 3.016 | 2.869 | 1.489 | 2.998 | 2.304 | 1.286 | 432 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
CP Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Unofficial title | Unofficial title | 2025 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bernt Robert Andrén | Chief Executive Officer | 0 companies |
| Lars Terney | Chief Executive Officer | 0 companies |
| Christian Peter Dyvig | Chief Executive Officer | 0 companies |
| Lars Jesper Söderberg | Chief Executive Officer | 0 companies |
| John Sommer Schmidt | Unofficial title | 0 companies |
| Jacob Gustav Brandt | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Bo Karl Gösta Söderberg | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Christian Hedegaard | Chairman | 0 companies |
| Sven-Olaf Morgan Olsson | Chairman | 0 companies |
| Erik Anders Hultin | Board of Directors | 0 companies |
| Toni Weitzberg | Board of Directors | 0 companies |
| Klas Tikkanen | Board of Directors | 0 companies |
| Ulf Magnus Rosberg | Board of Directors | 0 companies |
| Måns Anders Folkesson | Board of Directors | 0 companies |
| Michael Haaning | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |