| Revenue | DKK 3M | -16% |
| EBITDA | DKK -732K | -157% |
| Net profit | DKK -576K | -157% |
| Total assets | DKK 2M | -41% |
| Equity | DKK -8K | -100% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.232 | 2.816 | 3.888 | 3.580 | 3.020 |
| Staff expenses | -981 | -1.474 | -1.710 | -1.926 | -3.211 |
| EBITDA | 38 | 1.035 | 1.818 | 1.279 | -732 |
| Depreciation & amort. | -4 | -5 | -5 | -5 | -5 |
| EBIT | 34 | 1.031 | 1.813 | 1.274 | -738 |
| Net financials | -8 | -6 | -1 | 8 | 1 |
| Profit before tax | 26 | 1.024 | 1.812 | 1.283 | -737 |
| Tax | 6 | 238 | 414 | 280 | -160 |
| Net profit | 20 | 786 | 1.398 | 1.003 | -576 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.973 | 2.674 | 3.833 | 3.412 | 2.023 |
| Equity | 981 | 1.768 | 2.665 | 2.468 | -8 |
| Long-term debt | 48 | 286 | 423 | 243 | 0 |
| Short-term debt | 943 | 620 | 743 | 701 | 2.031 |
| Total debt | 992 | 906 | 1.166 | 943 | 2.031 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HJ Management | Management | 2003 |
| Former (1) | ||
EA Management | Management | 2003 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2010 | |
| Former (1) | ||
| Chairman | 2010 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Jørnung | Management | 0 companies |
| Elisabeth Anna Maria Petersen | Management | 0 companies |
| Inger Lykke Sørensen | Chairman | 0 companies |
| Jens Lange | Chairman | 0 companies |
| Janne Kofoed-Sørensen | Board of Directors | 0 companies |