| Revenue | DKK 6,2M | -4% |
| EBITDA | DKK 5M | -2% |
| Net profit | DKK 864K | -38% |
| Total assets | DKK 41,3M | +10% |
| Equity | DKK 26,3M | +3% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | 232 | 4.842 | -64 | 3.138 | 5.854 | 4.585 | 3.947 | 7.172 | 6.496 | 6.239 |
| Staff expenses | -0 | -2.593 | -3.538 | -4.690 | -2.946 | -933 | -827 | -855 | -1.203 | -1.327 | -1.198 |
| EBITDA | -2.569 | -2.362 | 1.304 | -4.754 | 192 | 4.921 | 3.758 | 1.766 | 5.265 | 5.075 | 4.955 |
| Depreciation & amort. | -31 | -216 | -1.258 | -5.900 | -4.709 | -4.756 | -5.182 | -4.828 | -4.246 | -3.947 | -4.025 |
| EBIT | -2.600 | -2.578 | 46 | -10.654 | -4.517 | 165 | -1.424 | -3.062 | 1.019 | 1.128 | 930 |
| Net financials | -4 | -177 | -493 | -581 | -591 | -186 | -125 | -206 | -155 | -4 | 173 |
| Profit before tax | -2.604 | -2.755 | -447 | -11.235 | -5.108 | -21 | -1.549 | -3.268 | 864 | 1.124 | 1.103 |
| Tax | -144 | -281 | -828 | -820 | -1.213 | -330 | -639 | -525 | -835 | -273 | 239 |
| Net profit | -2.460 | -2.474 | 381 | -10.415 | -3.895 | 309 | -910 | -2.743 | 1.699 | 1.397 | 864 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.897 | 17.107 | 43.639 | 40.701 | 51.243 | 46.901 | 44.413 | 43.547 | 42.131 | 37.467 | 41.289 |
| Equity | 8.390 | 5.916 | 21.296 | 10.882 | 25.687 | 25.996 | 25.086 | 22.343 | 24.042 | 25.439 | 26.303 |
| Long-term debt | 2.527 | 2.067 | 10.554 | 14.968 | 30 | 3.382 | 0 | 0 | 0 | 5.995 | 6.599 |
| Short-term debt | 2.980 | 9.035 | 11.528 | 14.115 | 24.351 | 16.093 | 17.798 | 19.654 | 16.498 | 4.245 | 4.968 |
| Total debt | 5.507 | 11.101 | 22.082 | 29.083 | 24.381 | 19.475 | 17.798 | 19.654 | 16.498 | 10.240 | 11.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2018 | — | — |
NF Management | Management | 2025 | — | — |
SS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INSERO A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rejnhold Helding | Management | 0 companies |
| Nikolaj Fuglsang Korfitsen | Management | 0 companies |
| Simon Steen Bak Kristensen | Management | 0 companies |
| Martin Valbjørn Bak | Board of Directors | 0 companies |
| Christian Damgaard Lunde | Board of Directors | 0 companies |
| Martin Romvig | Chairman | 0 companies |
| Kim Søgård Bering Kristensen | Chairman | 0 companies |
| Mikael Boye Enig | Board of Directors | 0 companies |
| Erik Borum | Chairman | 0 companies |
| Michael Vesterholm Lassen | Board of Directors | 0 companies |
| Søren Munk | Board of Directors | 0 companies |
| Mogens Vig Pedersen | Chairman | 0 companies |
| Claus Ole Olsen | Board of Directors | 0 companies |
| Kim Behnke | Board of Directors | 0 companies |