| Revenue | DKK 2,3M | -1% |
| EBITDA | DKK 15K | -51% |
| Net profit | DKK 9K | -47% |
| Total assets | DKK 694K | -20% |
| Equity | DKK 107K | +9% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 587 | 827 | 797 | 709 | 1.142 | 1.560 | 1.606 | 1.809 | 1.658 | 2.346 | 2.315 |
| Staff expenses | -607 | -795 | -783 | -675 | -1.027 | -1.448 | -1.580 | -1.794 | -1.686 | -2.316 | -2.300 |
| EBITDA | -20 | 32 | 14 | 34 | 115 | 112 | 27 | 15 | -28 | 30 | 15 |
| Depreciation & amort. | -9 | -12 | -10 | -11 | -6 | -6 | -8 | -8 | -7 | -5 | -5 |
| EBIT | -29 | 20 | 5 | 23 | 109 | 106 | 19 | 7 | -35 | 26 | 10 |
| Net financials | -6 | -2 | -4 | -3 | -1 | -0 | -2 | -0 | 38 | -4 | 1 |
| Profit before tax | -35 | 18 | 1 | 20 | 109 | 105 | 16 | 6 | 3 | 22 | 12 |
| Tax | -8 | 4 | -2 | 6 | 24 | 21 | 3 | 2 | 1 | 5 | 3 |
| Net profit | -27 | 14 | 3 | 14 | 84 | 84 | 13 | 5 | 2 | 17 | 9 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 406 | 264 | 260 | 240 | 382 | 598 | 604 | 1.124 | 1.383 | 869 | 694 |
| Equity | 53 | 67 | 70 | 84 | 168 | 252 | 115 | 119 | 121 | 98 | 107 |
| Long-term debt | 98 | 0 | 0 | 4 | 26 | 48 | 34 | 2 | 102 | 0 | 0 |
| Short-term debt | 255 | 194 | 188 | 147 | 184 | 297 | 455 | 1.003 | 1.157 | 770 | 586 |
| Total debt | 353 | 194 | 188 | 151 | 210 | 345 | 489 | 1.004 | 1.259 | 770 | 586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NZ Management | Management | 2017 | — | — |
GH Management | Management | 2014 | — | — |
AK Management | Management | 2013 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAAGØE SCHOU STATSAUTORISERET REVISIONSAKTIESELSKAB | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nicklas Zimmermann Hochheim | Management | 0 companies |
| Gitte Højmark Rasmussen | Management | 0 companies |
| Annette Kryger Pedersen | Management | 0 companies |
| Bent Rune Kroghly | Chief Executive Officer | 0 companies |
| Tina Michell Schmidt Olesen | Management | 0 companies |
| Søren Henrik Larsen | Board of Directors | 0 companies |
| Bent Pallesen | Chairman | 0 companies |
| Nikolaj Kure Jensen | Board of Directors | 0 companies |
| Torben Brun Petersen | Board of Directors | 0 companies |
| Henrik Høybye | Board of Directors | 0 companies |