| Revenue | DKK 41,7M | +5% |
| EBITDA | DKK 1,2M | -62% |
| Net profit | DKK 944K | -61% |
| Total assets | DKK 24,5M | +4% |
| Equity | DKK 12,1M | +8% |
| Employees | 31 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 36.578 | 35.308 | 36.469 | 39.590 | 41.742 |
| Staff expenses | -30.509 | -29.197 | -28.095 | -31.169 | -33.985 |
| EBITDA | 980 | 1.367 | 3.387 | 3.093 | 1.189 |
| Depreciation & amort. | -172 | -153 | -177 | -207 | -221 |
| EBIT | 808 | 1.213 | 3.210 | 2.886 | 967 |
| Net financials | 181 | 182 | 141 | 220 | 243 |
| Profit before tax | 989 | 1.395 | 3.352 | 3.106 | 1.211 |
| Tax | 206 | 307 | 738 | 683 | 267 |
| Net profit | 783 | 1.088 | 2.614 | 2.423 | 944 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 17.563 | 18.921 | 19.336 | 23.457 | 24.475 |
| Equity | 6.654 | 6.092 | 8.706 | 11.129 | 12.073 |
| Long-term debt | 0 | 0 | 0 | 2.040 | 2.077 |
| Short-term debt | 10.909 | 12.828 | 10.630 | 10.288 | 10.325 |
| Total debt | 10.909 | 12.828 | 10.630 | 12.328 | 12.402 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PW Management | Management | 2015 – 2016 |
BB Management | Management | 2016 – 2023 |
JB Management | Management | 2023 – 2024 |
JB Management | Management | 2016 – 2017 |
MG Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2015 – 2017 | |
| Deputy Chairman | 2012 – 2015 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2012 – 2015 | |
| Chairman | 2016 – 2024 | |
| Board of Directors | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Winthereik | Management | 0 companies |
| Brian Bisgaard | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Jette Bendixen Deltorp | Management | 0 companies |
| Martin Godske | Chief Executive Officer | 0 companies |
| Morten Dam | Board of Directors | 0 companies |
| Nils Peter Hornemann | Board of Directors | 0 companies |
| Rikke Bjerregaard | Board of Directors | 0 companies |
| Morten Skov Eskesen | Board of Directors | 0 companies |
| Peder Dreyer | Deputy Chairman | 0 companies |
| Flemming Trap Højer | Board of Directors | 0 companies |
| Chresten Jepsen | Chairman | 0 companies |
| Helle Hald | Chairman | 0 companies |
| Troels Damgaard Jakobsen | Board of Directors | 0 companies |