| Revenue | DKK 8,7M | +5% |
| EBITDA | DKK 134K | -72% |
| Net profit | DKK 36K | -88% |
| Total assets | DKK 2,5M | -12% |
| Equity | DKK -1,3M | +3% |
| Employees | 24 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.358 | 8.176 | 6.763 | 8.715 | 9.789 | 10.517 | 9.289 | 6.792 | 5.917 | 6.624 | 8.298 | 8.690 |
| Staff expenses | -3.057 | -5.613 | -6.975 | -7.908 | -9.224 | -9.913 | -9.634 | -6.713 | -7.471 | -7.153 | -7.822 | -8.556 |
| EBITDA | 95 | 260 | -44 | 807 | 564 | 605 | -344 | 78 | -1.554 | -529 | 475 | 134 |
| Depreciation & amort. | -44 | -58 | -98 | -147 | -186 | -186 | -186 | -106 | -59 | -86 | -110 | -143 |
| EBIT | 51 | 201 | -142 | 660 | 379 | 419 | -530 | -28 | -1.613 | -615 | 366 | -9 |
| Net financials | -8 | -7 | -4 | -2 | 4 | 13 | 80 | 117 | -43 | 5 | 26 | 55 |
| Profit before tax | 43 | 195 | -145 | 657 | 382 | 432 | -451 | 90 | -1.656 | -611 | 392 | 46 |
| Tax | 11 | 39 | 84 | 146 | 85 | 95 | -99 | 21 | -363 | -146 | 101 | 10 |
| Net profit | 32 | 156 | -229 | 512 | 298 | 337 | -352 | 69 | -1.293 | -465 | 291 | 36 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.283 | 1.826 | 1.811 | 2.786 | 3.738 | 2.592 | 2.623 | 3.250 | 1.726 | 2.277 | 2.831 | 2.492 |
| Equity | 112 | 268 | 39 | 551 | 598 | 685 | 83 | 152 | -1.141 | -1.627 | -1.336 | -1.300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 180 | 387 | 772 | 2.272 | 1.910 | 1.923 |
| Short-term debt | 1.171 | 1.558 | 1.773 | 2.235 | 3.140 | 1.907 | 2.360 | 2.710 | 2.095 | 1.632 | 2.243 | 1.864 |
| Total debt | 1.171 | 1.558 | 1.773 | 2.235 | 3.140 | 1.907 | 2.540 | 3.098 | 2.867 | 3.904 | 4.154 | 3.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JM | Audit | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR | Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRYGGE INSTITUTIONER ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Mézin Jessen | Chief Executive Officer | 0 companies |
| Esben Lykke Hoffmann Hegstrup | Chief Executive Officer | 0 companies |
| Jørn Møller Christoffersen | Audit | 0 companies |
| Tue Roth | Chairman | 0 companies |