| Revenue | DKK 8,8M | -13% |
| EBITDA | DKK -970K | -36% |
| Net profit | DKK -1,7M | -22% |
| Total assets | DKK 16,2M | -7% |
| Equity | DKK 8,7M | -16% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.867 | 13.001 | 12.627 | 10.109 | 8.755 |
| Staff expenses | -9.773 | -10.384 | -10.148 | -10.822 | -9.726 |
| EBITDA | 4.877 | 2.562 | 2.478 | -713 | -970 |
| Depreciation & amort. | -673 | -638 | -726 | -931 | -1.064 |
| EBIT | 4.203 | 1.925 | 1.753 | -1.644 | -2.035 |
| Net financials | -122 | -79 | -15 | -16 | -28 |
| Profit before tax | 4.081 | 1.846 | 1.738 | -1.660 | -2.062 |
| Tax | 970 | 470 | 478 | -284 | -390 |
| Net profit | 3.111 | 1.377 | 1.260 | -1.376 | -1.673 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.165 | 14.985 | 16.110 | 17.373 | 16.164 |
| Equity | 10.267 | 10.444 | 11.704 | 10.328 | 8.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.748 | 4.328 | 4.118 | 6.793 | 7.311 |
| Total debt | 4.748 | 4.328 | 4.118 | 6.793 | 7.311 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JG Management | Management | 1975 |
| Former (4) | ||
HK | Audit | 1991 – 1993 |
PA Management | Management | 1975 – 1993 |
BE Audit | Audit | 1975 – 2002 |
ER Management | Management | 1975 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2007 | |
| Former (2) | ||
| Chairman | 2007 – 2018 | |
| Chairman | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Grønfelt Larsen | Management | 0 companies |
| Hasse Kjærsgaard Larsen | Audit | 0 companies |
| Povl Axel Larsen | Management | 0 companies |
| Bertel Erichsen | Audit | 0 companies |
| Emmy Rita Larsen | Management | 0 companies |
| Jørgen Kleis | Chairman | 0 companies |
| Hans Jørgen Klode | Chairman | 0 companies |
| Morten Stig Andersen | Chairman | 0 companies |
| Gitte Overgaard Larsen | Board of Directors | 0 companies |