| Revenue | DKK 6M | -14% |
| EBITDA | DKK 2,8M | -18% |
| Net profit | DKK 1,2M | -33% |
| Total assets | DKK 10,2M | -9% |
| Equity | DKK 5,1M | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.213 | 4.769 | 5.412 | 6.101 | 6.541 | 5.150 | 6.415 | 5.996 | 7.849 | 6.883 | 5.339 | 5.387 | 6.957 | 5.973 |
| Staff expenses | -8.582 | -7.736 | -5.371 | -4.181 | -4.199 | -3.495 | -4.875 | -4.442 | -5.002 | -4.907 | -4.598 | -3.678 | -3.508 | -3.148 |
| EBITDA | -4.369 | -2.967 | 41 | 1.920 | 2.343 | 1.655 | 1.540 | 1.555 | 2.847 | 1.976 | 741 | 1.709 | 3.449 | 2.825 |
| Depreciation & amort. | 47 | 38 | 72 | -1.296 | -1.318 | -1.385 | -1.426 | -1.415 | -1.359 | -1.444 | -1.421 | -1.452 | -1.085 | -1.304 |
| EBIT | -4.416 | -3.005 | -31 | 623 | 1.025 | 269 | 114 | 140 | 1.487 | 531 | -680 | 257 | 2.364 | 1.521 |
| Net financials | 63 | 12 | 1 | -28 | -17 | -44 | -33 | -46 | -54 | -103 | -70 | -51 | -113 | -24 |
| Profit before tax | -4.517 | -3.052 | -66 | 596 | 1.007 | 225 | 81 | 93 | 1.433 | 428 | -750 | 206 | 2.251 | 1.497 |
| Tax | 19 | -216 | -0 | 10 | -146 | 56 | 27 | 37 | 335 | -18 | -76 | 48 | 516 | 333 |
| Net profit | -4.536 | -2.836 | -66 | 585 | 1.154 | 170 | 54 | 56 | 1.098 | 447 | -674 | 158 | 1.735 | 1.164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.101 | 4.882 | 4.225 | 9.419 | 10.691 | 10.748 | 10.434 | 10.812 | 13.593 | 10.358 | 8.573 | 8.520 | 11.134 | 10.156 |
| Equity | 89 | 253 | 187 | 4.929 | 6.083 | 6.253 | 6.307 | 6.363 | 7.462 | 5.108 | 4.435 | 4.592 | 6.328 | 5.092 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 504 |
| Short-term debt | 4.012 | 4.629 | 4.038 | 4.490 | 4.608 | 4.495 | 4.127 | 4.449 | 5.811 | 4.913 | 3.877 | 3.618 | 3.980 | 3.906 |
| Total debt | 4.012 | 4.629 | 4.038 | 4.490 | 4.608 | 4.495 | 4.127 | 4.449 | 5.811 | 4.913 | 3.877 | 3.618 | 3.980 | 4.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2004 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEJ-OS Holding ApS | Company | 33.3% | 33.3% | 2024 |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 15.0% | 15.0% | 2024 | |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2012 |
TOMMY LARSEN INVEST ApS | Company | 33.3% | 33.3% | 2020 |
Navision Alternative Investments A/S | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henrik Jacobsen | Chief Executive Officer | 0 companies |
| Tommy Niels Vincentz Larsen | Chief Executive Officer | 0 companies |
| Jakob Ellehauge Sode | Board of Directors | 0 companies |
| Henrik Mikael Billgren | Chairman | 0 companies |
| Jesper Roested | Chairman | 0 companies |
| Roland Persson | Deputy Chairman | 0 companies |
| Lars Henning Brammer | Board of Directors | 0 companies |
| Morten Nielsen | Chairman | 0 companies |
| Søren Steen Rasmussen | Chairman | 0 companies |
| Peter Alexis Georg Jein | Board of Directors | 0 companies |
| Adam Stanistaw Bartkowski | Board of Directors | 0 companies |