| Revenue | DKK 228K | -42% |
| EBITDA | DKK 41K | -82% |
| Net profit | DKK -90K | -253% |
| Total assets | DKK 2M | -14% |
| Equity | DKK 556K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 917 | 671 | 648 | 658 | 655 | 609 | 541 | 277 | 298 | 367 | 490 | 489 | 395 | 228 |
| Staff expenses | -767 | -533 | -555 | -614 | -565 | -470 | -519 | -211 | -235 | -313 | -309 | -207 | -168 | -181 |
| EBITDA | 150 | 139 | 93 | 43 | 90 | 139 | 21 | 66 | 57 | 54 | 181 | 282 | 226 | 41 |
| Depreciation & amort. | 25 | 39 | 20 | 28 | -22 | -18 | -64 | -66 | -82 | -35 | -60 | -61 | -96 | -84 |
| EBIT | 125 | 100 | 73 | 16 | 68 | 121 | -43 | -1 | -25 | 20 | 122 | 221 | 130 | -43 |
| Net financials | 2 | 93 | 11 | -0 | 10 | -0 | 81 | -1 | -1 | -4 | -66 | -48 | -52 | -66 |
| Profit before tax | 127 | 7 | 62 | 15 | 78 | 121 | 38 | -1 | -27 | 16 | 56 | 172 | 78 | -110 |
| Tax | 32 | 25 | 19 | 4 | 16 | 27 | -9 | 1 | -6 | 5 | 22 | 29 | 19 | -19 |
| Net profit | 95 | -18 | 43 | 11 | 63 | 93 | 47 | -2 | -21 | 11 | 32 | 143 | 59 | -90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 651 | 755 | 655 | 671 | 438 | 466 | 487 | 541 | 448 | 1.871 | 1.908 | 2.321 | 2.291 | 1.981 |
| Equity | 185 | 167 | 210 | 221 | 284 | 377 | 424 | 422 | 401 | 412 | 444 | 587 | 647 | 556 |
| Long-term debt | 0 | 26 | 16 | 2 | 7 | 27 | 0 | 0 | 2 | 1.350 | 1.283 | 1.188 | 1.076 | 950 |
| Short-term debt | 464 | 560 | 428 | 447 | 146 | 62 | 63 | 119 | 46 | 109 | 181 | 546 | 569 | 475 |
| Total debt | 464 | 587 | 445 | 449 | 154 | 89 | 63 | 119 | 47 | 1.459 | 1.464 | 1.734 | 1.645 | 1.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OBA CONSULT ApS | Company | 50.0% | 50.0% | 2013 |
LMB CONSULT ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Sørensen | Chief Executive Officer | 0 companies |
| Ole Bruun Andersen | Chief Executive Officer | 0 companies |
| Maja Lund Tast | Board of Directors | 0 companies |
| Michael Steen Lavilla | Board of Directors | 0 companies |
| Marius Andersen | Board of Directors | 0 companies |
| Lasse Boesen | Board of Directors | 0 companies |