| Revenue | DKK 26,8M | -3% |
| EBITDA | DKK -83K | -102% |
| Net profit | DKK -343K | -110% |
| Total assets | DKK 31,1M | +18% |
| Equity | DKK 8,5M | -4% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.442 | 15.079 | 12.359 | — | 19.136 | 19.273 | 21.017 | 23.923 | 23.802 | 23.221 | 27.512 | 26.752 |
| Staff expenses | -19.427 | -15.987 | -15.732 | -13.698 | -16.592 | -21.820 | -21.807 | -20.533 | -20.432 | -18.913 | -22.750 | -26.835 |
| EBITDA | 5.014 | -908 | -3.372 | -1.321 | 2.544 | -2.547 | -793 | 3.390 | 3.370 | 4.308 | 4.762 | -83 |
| Depreciation & amort. | 492 | 506 | -432 | -387 | -295 | -303 | -920 | -134 | -105 | -62 | -116 | -274 |
| EBIT | 4.522 | -1.414 | -3.804 | -1.708 | 2.249 | -2.850 | -1.713 | 3.256 | 3.265 | 4.245 | 4.646 | -356 |
| Net financials | 20 | 14 | 25 | -20 | -24 | -76 | 1.659 | -21 | -114 | -104 | -54 | -76 |
| Profit before tax | 4.542 | -1.400 | -3.779 | -1.728 | 2.224 | -2.926 | -53 | 3.234 | 3.150 | 4.142 | 4.592 | -432 |
| Tax | 1.153 | -376 | -977 | -459 | 492 | -634 | -387 | 727 | 702 | 915 | 981 | -89 |
| Net profit | 3.389 | -1.023 | -2.802 | -1.269 | 1.732 | -2.291 | 334 | 2.508 | 2.448 | 3.227 | 3.611 | -343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.855 | 17.048 | 11.249 | 10.131 | 14.412 | 14.036 | 15.274 | 18.493 | 17.634 | 18.281 | 26.422 | 31.122 |
| Equity | 10.110 | 5.786 | 2.984 | 1.715 | 3.447 | 756 | 3.089 | 5.597 | 7.045 | 8.272 | 8.883 | 8.540 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.161 | 9.054 | 7.025 | 7.625 | 9.885 | 12.835 | 12.123 | 12.810 | 10.587 | 9.619 | 16.770 | 22.121 |
| Total debt | 10.161 | 9.054 | 7.025 | 7.625 | 9.885 | 12.835 | 12.123 | 12.810 | 10.587 | 9.619 | 16.770 | 22.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Deputy | Deputy | 2007 | — | — |
JO Management | Management | 2000 | — | — |
PD Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
UL Management | Management | 1976 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
LE Deputy | Deputy | 1999 | — | — |
BP Management | Management | 2003 | — | — |
PM Management | Management | 1998 | — | — |
TP Deputy | Deputy | 2007 | — | — |
GM Deputy | Deputy | 2003 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JJ Deputy | Deputy | 2003 | — | — |
CP Deputy | Deputy | 2011 | — | — |
JM Management | Management | 2022 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KONGSTAD HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
MEIER ApS | Company | 25.0% | 25.0% | 2020 |
Init Denmark A/S | Company | 100.0% | 100.0% | 2023 |
KEHA Invest ApS | Company | 10.0% | 10.0% | 2018 |
Brygge Partners I A/S | Company | 33.3% | 33.3% | 2018 |
BOMEKO A/S | Company | 33.3% | 33.3% | 2018 |
SEBI Holding ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sanne Andersen | Deputy | 0 companies |
| Jens Oluf Johansen | Management | 0 companies |
| Palle Damborg Andersen | Chief Executive Officer | 0 companies |
| Uwe Lorenzen | Management | 0 companies |
| Jens Andersen | Chief Executive Officer | 0 companies |
| Lasse Ellegaard | Deputy | 0 companies |
| Brian Pharao Kristiansen | Management | 0 companies |
| Peter Møller Petersen | Management | 0 companies |
| Tim Petersen | Deputy | 0 companies |
| Gert Mehlberg | Deputy | 0 companies |
| Henning Kongstad | Chief Executive Officer | 0 companies |
| Jacob Jørgensen | Deputy | 0 companies |
| Carsten Poulsen | Deputy | 0 companies |
| Jens Meier | Management | 0 companies |
| Kåre Håhr Dupont | Chief Executive Officer | 0 companies |
| Ingeborg Nordviken Kristiansen | Board of Directors | 0 companies |
| Erik Berg | Board of Directors | 0 companies |
| Niels Pedersen | Chairman | 0 companies |
| Carsten Marinus Lundhøj | Board of Directors | 0 companies |
| Henry Kjær | Board of Directors | 0 companies |
| Tania Christensen | Board of Directors | 0 companies |
| Carsten Højer Jensen | Board of Directors | 0 companies |
| Søren Christensen | Chairman | 0 companies |
| Morten Rene Magnusson | Board of Directors | 0 companies |
| Ole Bolding | Board of Directors | 0 companies |
| Hans Christensen | Chairman | 0 companies |
| Hans Henrik Ebbensgaard | Chairman | 0 companies |
| Dorthe Pharao Kristiansen | Board of Directors | 0 companies |
| Hans Lindum Møller | Deputy Chairman | 0 companies |
| Morten Petri Jensen | Board of Directors | 0 companies |
| Kent Ernst Hansen | Chairman | 0 companies |
| Eskild Lyngholm | Chairman | 0 companies |
| Jesper Stenmann Christensen | Board of Directors | 0 companies |
| Arne Aaberg Boldsen | Board of Directors | 0 companies |