| Revenue | DKK 11,9M | +22% |
| EBITDA | DKK 1,7M | +761% |
| Net profit | DKK 2M | +389% |
| Total assets | DKK 54,3M | +27% |
| Equity | DKK 33M | +6% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.965 | 4.733 | 1.355 | 20.871 | 27.830 | 29.065 | 21.288 | 26.667 | 7.314 | 11.707 | 12.977 | 9.773 | 11.933 |
| Staff expenses | -1.919 | -1.962 | -2.369 | -16.887 | -12.214 | -8.385 | -8.699 | -9.701 | -8.436 | -7.891 | -8.970 | -9.572 | -10.202 |
| EBITDA | 3.046 | 2.771 | -1.014 | 3.984 | 15.616 | 20.680 | 12.589 | 16.966 | -1.122 | 3.816 | 4.007 | 201 | 1.731 |
| Depreciation & amort. | -16 | -302 | -628 | -2.923 | -1.365 | -386 | -124 | -206 | -206 | -206 | -155 | -0 | -0 |
| EBIT | 3.030 | 2.469 | -1.642 | 1.061 | 14.251 | 20.294 | 12.465 | 16.760 | -1.328 | 3.610 | 3.852 | 201 | 1.731 |
| Net financials | 73 | -4 | -64 | -183 | -507 | -508 | -524 | -561 | -320 | -300 | -113 | 339 | 1.020 |
| Profit before tax | 3.103 | 2.465 | -1.706 | 878 | 13.744 | 19.786 | 11.941 | 16.199 | -1.648 | 3.310 | 3.739 | 540 | 2.751 |
| Tax | 859 | 472 | -424 | 624 | 2.813 | 4.392 | 2.639 | 3.565 | -362 | 729 | 780 | 134 | 767 |
| Net profit | 2.047 | 1.993 | -1.282 | 254 | 10.931 | 15.394 | 9.302 | 12.634 | -1.286 | 2.581 | 2.959 | 406 | 1.984 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.044 | 17.573 | 61.593 | 66.790 | 52.856 | 87.185 | 42.136 | 49.834 | 42.798 | 30.602 | 41.232 | 42.775 | 54.340 |
| Equity | 2.782 | 2.775 | 9.064 | 1.318 | 12.249 | 27.642 | 31.944 | 35.575 | 24.289 | 26.869 | 29.828 | 30.972 | 32.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224 | 609 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.237 | 14.213 | 52.529 | 65.472 | 40.607 | 59.543 | 10.192 | 14.035 | 17.900 | 3.733 | 11.404 | 11.803 | 21.384 |
| Total debt | 1.237 | 14.213 | 52.529 | 65.472 | 40.607 | 59.543 | 10.192 | 14.259 | 18.509 | 3.733 | 11.404 | 11.803 | 21.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MM Management | Management | 2019 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SI Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
GH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AON DENMARK A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Fobian Bergmann | Chief Executive Officer | 0 companies |
| Michaëla Maria Møller | Management | 0 companies |
| Allan Karlsen | Chief Executive Officer | 0 companies |
| Søren Ingolff Lindbo | Chief Executive Officer | 0 companies |
| Gitte Hedvig Pedersen | Management | 0 companies |
| Pernille Lynge Jepsen | Board of Directors | 0 companies |
| Jacob Martin Legéne | Board of Directors | 0 companies |
| Carsten Stampe Christoffersen | Board of Directors | 0 companies |
| Fredrik Lars-Bertil Forsström | Board of Directors | 0 companies |
| Lars Petter Eirefors | Board of Directors | 0 companies |
| Martin Munch-Andersen | Chairman | 0 companies |