| Revenue | DKK 1,2M | -15% |
| EBITDA | DKK 119K | -51% |
| Net profit | DKK 23K | -94% |
| Total assets | DKK 1,6M | -6% |
| Equity | DKK -22K | +51% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | 2.180 | 2.493 | -224 | 1.149 | 545 | 620 | 310 | 1.362 | 1.151 |
| Staff expenses | -1.656 | -1.768 | -1.926 | -1.938 | -1.106 | -798 | -355 | -567 | -1.120 | -1.032 |
| EBITDA | -1.715 | 681 | 567 | -2.162 | 43 | -252 | 265 | -257 | 242 | 119 |
| Depreciation & amort. | -107 | 134 | -27 | -43 | -35 | -35 | -35 | -31 | -31 | -31 |
| EBIT | -1.822 | 547 | 540 | -2.205 | 8 | -288 | 230 | -288 | 210 | 87 |
| Net financials | -31 | -53 | -140 | -145 | -124 | -134 | -153 | -96 | -65 | -57 |
| Profit before tax | -1.854 | 494 | 399 | -2.350 | -116 | -422 | 77 | -384 | 145 | 30 |
| Tax | -410 | 111 | 93 | -397 | -134 | 109 | 46 | -51 | -226 | 7 |
| Net profit | -1.444 | 383 | 306 | -1.953 | 18 | -531 | 32 | -333 | 371 | 23 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.066 | 3.522 | 5.202 | 3.461 | 3.382 | 2.318 | 2.187 | 1.622 | 1.679 | 1.575 |
| Equity | 1.081 | 1.464 | 1.710 | 397 | 416 | -115 | -83 | -417 | -46 | -22 |
| Long-term debt | 226 | 705 | 700 | 0 | 0 | 0 | 0 | 44 | 44 | 44 |
| Short-term debt | 759 | 1.353 | 2.791 | 3.064 | 2.966 | 2.433 | 2.270 | 1.995 | 1.680 | 1.553 |
| Total debt | 985 | 2.058 | 3.491 | 3.064 | 2.966 | 2.433 | 2.270 | 2.039 | 1.724 | 1.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
AB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERG HOLDING ApS | Company | 66.7% | 66.7% | 2020 |
Unitcare ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Stephan Fals | Management | 0 companies |
| Anni Berg | Management | 0 companies |
| Hans Jørgen Torborg Jensen | Board of Directors | 0 companies |
| Bettina Berg | Board of Directors | 0 companies |
| Klaus Kisum Kjær | Board of Directors | 0 companies |
| Jørgen Ove Berg | Chairman | 0 companies |