| Revenue | DKK 30,9M | -3% |
| EBITDA | DKK 1,6M | -1% |
| Net profit | DKK -143K | +63% |
| Total assets | DKK 59,4M | +6% |
| Equity | DKK 23,6M | -1% |
| Employees | 163 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 35.955 | 28.622 | 33.184 | 32.040 | 30.926 |
| Staff expenses | -28.711 | -27.796 | -30.021 | -30.463 | -29.364 |
| EBITDA | 7.245 | 825 | 3.163 | 1.577 | 1.563 |
| Depreciation & amort. | -2.801 | -2.721 | -2.501 | -2.156 | -2.036 |
| EBIT | 4.444 | -1.895 | 663 | -579 | -473 |
| Net financials | 156 | 268 | 269 | 83 | 277 |
| Profit before tax | 4.600 | -1.627 | 932 | -495 | -197 |
| Tax | 1.002 | -425 | 205 | -105 | -53 |
| Net profit | 3.598 | -1.202 | 727 | -391 | -143 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 67.184 | 58.155 | 60.792 | 56.053 | 59.433 |
| Equity | 24.633 | 23.431 | 24.158 | 23.768 | 23.624 |
| Long-term debt | 17.323 | 14.406 | 11.576 | 8.905 | 9.181 |
| Short-term debt | 21.454 | 16.969 | 21.504 | 19.931 | 22.945 |
| Total debt | 38.776 | 31.375 | 33.080 | 28.836 | 32.127 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Management | Management | 2006 |
| Former (1) | ||
VA Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2006 | |
| Board of Directors | 2024 | |
| Chairman | 2020 | |
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Former (17) | ||
| Chairman | 2007 – 2013 | |
| Board of Directors | 2015 – 2024 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2014 – 2024 | |
| Board of Directors | 2014 – 2023 | |
| Chairman | 2013 – 2020 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2010 – 2022 | |
| Chairman | 2006 – 2006 | |
| Deputy Chairman | 2006 – 2007 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 2006 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Friis | Management | 0 companies |
| Verner Axelsen Holm | Management | 0 companies |
| Mik Steenfeldt | Board of Directors | 0 companies |
| Karsten Højgaard Thomsen | Chairman | 0 companies |
| Lars Guldahl Andersen | Board of Directors | 0 companies |
| Ole Jakobsen | Board of Directors | 0 companies |
| Jesper Overgaard | Board of Directors | 0 companies |
| Thomas Dahl | Board of Directors | 0 companies |
| Mogens Norlén | Board of Directors | 0 companies |
| Ilse Irene Frandsen | Board of Directors | 0 companies |
| Birthe Louise Poulsen | Board of Directors | 0 companies |
| Orla Thirstrup Andreasen | Board of Directors | 0 companies |
| Knud Erik Pedersen | Chairman | 0 companies |
| Flemming Møller Rasmussen | Board of Directors | 0 companies |
| Johan Eggebrecht | Chairman | 0 companies |
| Kasper Møgelvang | Board of Directors | 0 companies |
| Kaj Ole Larsen | Board of Directors | 0 companies |
| Jens Christen Wind | Board of Directors | 0 companies |
| Knud Peder Hansen | Board of Directors | 0 companies |
| Thorben Jakob Nielsen | Chairman | 0 companies |
| Michael Boelsmand Højholdt | Board of Directors | 0 companies |
| Anders Nielsen Bøgh | Deputy Chairman | 0 companies |
| Henrik Lausten Christensen | Board of Directors | 0 companies |
| Per Thyregod Sørensen | Board of Directors | 0 companies |
| Helge Andreas Busk | Board of Directors | 0 companies |