| Revenue | DKK -4,6M | -13% |
| EBITDA | DKK -7,9M | +6% |
| Net profit | DKK -13,3M | +5% |
| Total assets | DKK 22M | +14% |
| Equity | DKK -131,3M | -11% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.592 | -5.553 | -4.611 | -4.051 | -1.782 | -3.094 | -4.743 | -5.879 | -6.440 | -6.224 | -4.702 | -4.200 | -5.299 | -4.627 |
| Staff expenses | -2.377 | -2.453 | -2.467 | -2.466 | -1.552 | -2.602 | -2.671 | -2.693 | -2.520 | -2.691 | -2.855 | -2.937 | -3.119 | -3.243 |
| EBITDA | -6.969 | -8.007 | -7.078 | -6.516 | -3.334 | -5.696 | -7.414 | -8.572 | -8.960 | -8.916 | -7.557 | -7.137 | -8.418 | -7.871 |
| Depreciation & amort. | -105 | -37 | -37 | -38 | 10 | -14 | -15 | -15 | -12 | -5 | -0 | -0 | -0 | -0 |
| EBIT | -7.074 | -8.044 | -7.115 | -6.555 | -3.344 | -5.710 | -7.429 | -8.587 | -8.972 | -8.920 | -7.557 | -7.137 | -8.418 | -7.871 |
| Net financials | -943 | -1.376 | -1.830 | -2.238 | -1.256 | -2.735 | -3.244 | -3.603 | -4.023 | -4.563 | -5.084 | -6.709 | -9.572 | -9.315 |
| Profit before tax | -8.017 | -9.420 | -8.945 | -8.793 | -4.599 | -8.445 | -10.673 | -12.191 | -12.995 | -13.484 | -12.641 | -13.846 | -17.990 | -17.185 |
| Tax | -1.338 | -1.393 | -3.811 | -2.065 | -1.012 | -1.855 | -2.346 | -2.681 | -2.906 | -3.882 | -3.171 | -3.110 | -4.070 | -3.906 |
| Net profit | -6.678 | -8.027 | -5.134 | -6.728 | -3.588 | -6.591 | -8.327 | -9.510 | -10.089 | -9.602 | -9.469 | -10.736 | -13.920 | -13.279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.367 | 7.460 | 4.206 | 6.153 | 7.101 | 4.822 | 7.939 | 8.625 | 8.793 | 12.928 | 11.601 | 13.190 | 19.215 | 21.957 |
| Equity | -16.330 | -24.357 | -29.491 | -36.219 | 580 | -46.397 | -54.724 | -64.233 | -74.322 | -83.925 | -93.394 | -104.130 | -118.050 | -131.329 |
| Long-term debt | 22.905 | 31.030 | 32.770 | 41.763 | 46.018 | 49.632 | 61.529 | 69.555 | 79.213 | 90.970 | 98.208 | 112.072 | 131.665 | 150.145 |
| Short-term debt | 792 | 787 | 926 | 609 | 889 | 1.587 | 1.133 | 3.304 | 3.903 | 5.883 | 6.787 | 5.247 | 5.599 | 3.141 |
| Total debt | 23.697 | 31.817 | 33.697 | 42.372 | 46.908 | 51.219 | 62.662 | 72.859 | 83.115 | 96.852 | 104.995 | 117.320 | 137.264 | 153.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER BANG ApS | Company | 50.0% | 50.0% | 2010 |
TEAM-ALIGHT HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
DIVITA ApS | Company | 10.0% | 10.0% | 2008 |
DANBI HOLDING ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dirk Jessen | Management | 0 companies |
| Peter Bak Tøttrup | Board of Directors | 0 companies |
| Dan Birkedal | Board of Directors | 0 companies |
| Svend Bischoff | Board of Directors | 0 companies |
| Peter Frithjof Bang | Chairman | 0 companies |