| Revenue | DKK 7,2M | +1% |
| EBITDA | DKK 726K | -62% |
| Net profit | DKK 403K | -72% |
| Total assets | DKK 6,4M | +17% |
| Equity | DKK 1,1M | -45% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.819 | 6.845 | 6.724 | 7.068 | 7.172 |
| Staff expenses | -6.910 | -6.435 | -5.871 | -5.145 | -6.398 |
| EBITDA | 909 | 410 | 853 | 1.923 | 726 |
| Depreciation & amort. | -46 | -46 | -46 | -86 | -216 |
| EBIT | 863 | 364 | 807 | 1.837 | 511 |
| Net financials | -43 | -33 | -13 | 3 | 8 |
| Profit before tax | 820 | 331 | 794 | 1.840 | 519 |
| Tax | 194 | 79 | 179 | 414 | 116 |
| Net profit | 625 | 252 | 615 | 1.425 | 403 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.946 | 4.028 | 4.783 | 5.419 | 6.358 |
| Equity | 1.250 | 1.003 | 1.368 | 1.993 | 1.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.666 | 2.988 | 3.372 | 3.345 | 5.191 |
| Total debt | 3.666 | 2.988 | 3.372 | 3.345 | 5.191 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HV Management | Management | 2025 |
| Former (3) | ||
LG Audit | Audit | 2007 – 2013 |
FN | Audit | 2006 – 2007 |
LB Management | Management | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| Flemming Nygaard Nielsen | Audit | 0 companies |
| Holger Vejlgaard | Management | 0 companies |
| Lars Bo Andersen | Management | 0 companies |
| Eva Vejlgaard | Board of Directors | 0 companies |
| Marianne Hagedorn Bremer | Board of Directors | 0 companies |