| Revenue | DKK 8,9M | -3% |
| EBITDA | DKK 839K | -42% |
| Net profit | DKK 247K | -66% |
| Total assets | DKK 11,2M | -5% |
| Equity | DKK 5,5M | -2% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.507 | 8.349 | 11.201 | 9.204 | 8.916 |
| Staff expenses | -7.096 | -6.942 | -7.523 | -7.757 | -8.077 |
| EBITDA | 1.411 | 1.408 | 1.101 | 1.447 | 839 |
| Depreciation & amort. | -198 | -205 | -187 | -327 | -336 |
| EBIT | 1.213 | 1.203 | 914 | 1.120 | 503 |
| Net financials | -205 | -127 | -129 | -136 | -134 |
| Profit before tax | 1.008 | 1.076 | 785 | 984 | 369 |
| Tax | 391 | -152 | 59 | 261 | 122 |
| Net profit | 618 | 1.228 | 726 | 723 | 247 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.493 | 9.821 | 11.294 | 11.736 | 11.193 |
| Equity | 2.912 | 4.139 | 4.865 | 5.588 | 5.485 |
| Long-term debt | 2.623 | 1.814 | 947 | 393 | 434 |
| Short-term debt | 3.959 | 3.868 | 5.482 | 5.755 | 5.274 |
| Total debt | 6.582 | 5.682 | 6.429 | 6.148 | 5.708 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
AY Chief Executive Officer | Chief Executive Officer | 2005 – 2005 |
DC Management | Management | 2009 – 2011 |
JJ Chief Executive Officer | Chief Executive Officer | 2001 – 2005 |
KE Audit | Audit | 1971 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2018 | |
| Board of Directors | 2018 | |
| Former (7) | ||
| Board of Directors | 1971 – 2001 | |
| Chairman | 1971 – 2001 | |
| Board of Directors | 2001 – 2009 | |
| Board of Directors | 2001 – 2016 | |
| Board of Directors | 1971 – 2001 | |
| Board of Directors | 1971 – 2001 | |
| Board of Directors | 2001 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Individual | 15–19.99% | 15–19.99% | 2021 | |
| Individual | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Alain Yves Balmelle | Chief Executive Officer | 0 companies |
| Damien Collignon | Management | 0 companies |
| Jørgen Juul | Chief Executive Officer | 0 companies |
| Karl Erik Thomsen | Audit | 0 companies |
| Vagn Tolstrup Sørensen | Board of Directors | 0 companies |
| Jørgen Hartfelt | Chairman | 0 companies |
| Chantal Chastenet de Gery Balmelle | Board of Directors | 0 companies |
| Paul Rolf Meurs-Gerken | Board of Directors | 0 companies |
| Jean Michel Balmelle | Chairman | 0 companies |
| Per Harder | Board of Directors | 0 companies |
| Laurent Pierre Lhomme | Board of Directors | 0 companies |
| Svend Magnus Degn | Board of Directors | 0 companies |
| Francois Marie René Roüault de la Vigne | Board of Directors | 0 companies |