| Revenue | DKK 37,2M | -24% |
| EBITDA | DKK -6M | -169% |
| Net profit | DKK -5M | -178% |
| Total assets | DKK 38,7M | -11% |
| Equity | DKK 3,8M | -57% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.677 | 14.977 | 16.080 | 17.552 | 23.202 | 26.560 | 26.475 | 24.048 | 28.755 | 35.436 | 124.266 | 48.907 | 37.196 |
| Staff expenses | -8.034 | -11.155 | -13.692 | -15.387 | -17.819 | -22.085 | -27.176 | -26.247 | -24.074 | -29.955 | -36.987 | -40.218 | -43.178 |
| EBITDA | 811 | 1.642 | 458 | 381 | 2.139 | 629 | -701 | -2.199 | 4.681 | 5.482 | 10.333 | 8.689 | -5.982 |
| Depreciation & amort. | -171 | -248 | -319 | -246 | -245 | -283 | -398 | -248 | -504 | -306 | -288 | -324 | -299 |
| EBIT | 640 | 1.394 | 139 | 136 | 1.893 | 347 | -1.099 | -2.447 | 4.177 | 5.176 | 10.045 | 8.365 | -6.281 |
| Net financials | -14 | -2 | 3 | 14 | 43 | -5 | -2 | -134 | -22 | -97 | -299 | -56 | -128 |
| Profit before tax | 626 | 1.392 | 143 | 150 | 1.936 | 342 | -1.102 | -2.581 | 4.155 | 5.079 | 9.745 | 8.309 | -6.409 |
| Tax | 163 | 369 | 39 | 21 | 439 | 106 | -223 | -552 | 926 | 1.130 | 2.165 | 1.917 | -1.395 |
| Net profit | 463 | 1.023 | 104 | 129 | 1.498 | 236 | -879 | -2.028 | 3.230 | 3.949 | 7.580 | 6.392 | -5.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.223 | 12.433 | 6.898 | 9.893 | 27.496 | 24.835 | 26.025 | 23.954 | 33.131 | 32.977 | 56.569 | 43.385 | 38.714 |
| Equity | 702 | 1.725 | 1.129 | 1.258 | 2.755 | 2.291 | 1.412 | -616 | 2.460 | 4.809 | 9.928 | 8.781 | 3.767 |
| Long-term debt | 751 | 0 | 0 | 0 | 268 | 204 | 0 | 831 | 2.013 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.702 | 10.595 | 5.635 | 8.490 | 24.287 | 22.161 | 24.600 | 23.739 | 28.556 | 28.027 | 46.430 | 34.422 | 34.820 |
| Total debt | 5.453 | 10.595 | 5.635 | 8.490 | 24.555 | 22.364 | 24.600 | 24.570 | 30.569 | 28.027 | 46.430 | 34.422 | 34.820 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2026 | — | — |
JA Management | Management | 2012 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danoffice IT ApS | Company | 100.0% | 100.0% | 2023 |
GLISTRUP.DK ApS | Company | 33.3% | 33.3% | 2012 |
TOBNAW Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2012 | |
AGHolding ApS | Company | 25.0% | 25.0% | 2019 |
EMNI HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 5.0% | 5.0% | 2020 | |
AVANXIA HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
TOCHOL Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Buchholt Bach | Management | 0 companies |
| Jesper Ahrenkiel Frederiksen | Management | 0 companies |
| Tobias Rune Nawrocki | Chief Executive Officer | 0 companies |
| Lars Baun Jensen | Management | 0 companies |
| Jørgen Glistrup | Chairman | 0 companies |
| David Hald | Chairman | 0 companies |
| Christian Ahle Greve | Board of Directors | 0 companies |
| Bo Kenneth Olsen | Board of Directors | 0 companies |
| Peter Østergaard | Board of Directors | 0 companies |
| Gitte Nielsen | Chairman | 0 companies |
| Per Millschou Christensen | Board of Directors | 0 companies |
| Michael Steffensen | Board of Directors | 0 companies |
| Leif Vestergaard | Board of Directors | 0 companies |
| Søren Amund Henriksen | Chairman | 0 companies |
| Claus Karup Rasmussen | Board of Directors | 0 companies |
| Allan Malmos Jeppesen | Chairman | 0 companies |
| Flemming Selchau | Board of Directors | 0 companies |