| Revenue | DKK 48,9M | +14% |
| EBITDA | DKK 5,7M | +15% |
| Net profit | DKK 4,8M | +15% |
| Total assets | DKK 19,3M | +0% |
| Equity | DKK 11,1M | +76% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.727 | 27.405 | 36.580 | 39.327 | 30.514 | 25.780 | 42.972 | 48.884 |
| Staff expenses | -4.722 | -27.101 | -35.898 | -37.225 | -30.349 | -25.003 | -37.984 | -43.138 |
| EBITDA | 5 | 304 | 681 | 2.101 | 165 | 777 | 4.987 | 5.745 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | 304 | 681 | 2.101 | 165 | 777 | 4.987 | 5.745 |
| Net financials | -5 | -15 | -6 | -6 | -23 | -44 | 362 | 390 |
| Profit before tax | 1 | 289 | 675 | 2.095 | 143 | 733 | 5.349 | 6.135 |
| Tax | 1 | 65 | 149 | 462 | 33 | 162 | 1.181 | 1.358 |
| Net profit | 0 | 224 | 527 | 1.633 | 110 | 570 | 4.167 | 4.777 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.830 | 5.935 | 7.057 | 9.581 | 7.789 | 10.651 | 19.389 | 19.326 |
| Equity | 50 | 274 | 801 | 2.434 | 2.544 | 3.114 | 6.281 | 11.058 |
| Long-term debt | 15 | 2 | 4 | 5 | 12 | 0 | 4.673 | 0 |
| Short-term debt | 1.780 | 5.660 | 6.256 | 7.147 | 5.233 | 7.537 | 8.435 | 8.268 |
| Total debt | 1.780 | 5.660 | 6.256 | 7.147 | 5.245 | 7.537 | 13.108 | 8.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2015 | — | — |
AK Management | Management | 2015 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASN ApS | Company | 50.0% | 50.0% | 2015 |
UNI-CARE ApS | Company | 100.0% | 100.0% | 2015 |
TROELSEN ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Troelsen | Management | 0 companies |
| Anne Karin Nissen | Management | 0 companies |
| Brian Rosenberg | Chief Executive Officer | 0 companies |
| Jens Heimburger | Board of Directors | 0 companies |
| Christian Thygesen | Chairman | 0 companies |