| Revenue | DKK 8,5M | -15% |
| EBITDA | DKK -326K | -143% |
| Net profit | DKK -438K | -211% |
| Total assets | DKK 5,8M | -18% |
| Equity | DKK 436K | -63% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.079 | 10.453 | 9.453 | 10.106 | 8.540 |
| Staff expenses | -10.010 | -9.064 | -9.034 | -9.351 | -8.866 |
| EBITDA | 130 | 1.389 | 385 | 755 | -326 |
| Depreciation & amort. | 30 | -139 | -96 | -79 | -69 |
| EBIT | 99 | 1.251 | 289 | 676 | -395 |
| Net financials | -77 | -103 | -106 | -163 | -144 |
| Profit before tax | 22 | 1.147 | 182 | 512 | -538 |
| Tax | -11 | 220 | 39 | 117 | -101 |
| Net profit | 33 | 927 | 143 | 395 | -438 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.250 | 6.409 | 5.582 | 7.016 | 5.761 |
| Equity | 258 | 1.185 | 929 | 1.174 | 436 |
| Long-term debt | 460 | 180 | 1.318 | 1.193 | 1.247 |
| Short-term debt | 6.478 | 4.985 | 3.293 | 4.614 | 4.078 |
| Total debt | 6.939 | 5.165 | 4.611 | 5.807 | 5.325 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HJ Management | Management | 2005 |
RL Management | Management | 2013 |
| Former (2) | ||
LA Management | Management | 2017 – 2021 |
PI | Audit | 2005 – 2005 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Jørgensen | Management | 0 companies |
| Leif Abildskov Mortensen | Management | 0 companies |
| Ronni Lauritz Andresen | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |