| Revenue | DKK -3,1M | -913% |
| EBITDA | DKK -5,3M | -316% |
| Net profit | DKK -5,5M | -176% |
| Total assets | DKK 4,8M | -42% |
| Equity | DKK -5,3M | -2384% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | -1.271 | 1.781 | 4.679 | 4.934 | 475 | -1.446 | 379 | -3.085 |
| Staff expenses | -342 | -1.532 | -2.828 | -2.749 | -3.190 | -1.784 | -1.879 | -1.653 | -2.210 |
| EBITDA | -200 | -2.828 | -1.047 | 1.930 | 1.744 | -1.309 | -3.325 | -1.274 | -5.295 |
| Depreciation & amort. | -0 | -735 | -2.228 | -1.394 | -1.293 | -880 | -874 | -806 | -27 |
| EBIT | -200 | -3.563 | -3.274 | 536 | 450 | -2.189 | -4.199 | -2.080 | -5.322 |
| Net financials | -2 | -55 | -162 | -115 | -146 | -32 | -169 | -408 | -366 |
| Profit before tax | -202 | -3.619 | -3.437 | 421 | 305 | -2.221 | -4.368 | -2.488 | -5.688 |
| Tax | -43 | -783 | -34 | 59 | 132 | -492 | -77 | -500 | -207 |
| Net profit | -159 | -2.835 | -3.403 | 362 | 173 | -1.729 | -4.291 | -1.988 | -5.481 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.683 | 10.511 | 9.496 | 8.721 | 8.709 | 5.284 | 4.580 | 8.205 | 4.799 |
| Equity | 841 | 1.699 | -1.704 | -1.341 | 2.206 | 509 | -782 | 230 | -5.251 |
| Long-term debt | 0 | 870 | 432 | 273 | 181 | 181 | 194 | 950 | 2.962 |
| Short-term debt | 2.705 | 7.941 | 10.767 | 9.789 | 6.322 | 4.594 | 5.168 | 7.026 | 7.088 |
| Total debt | 2.705 | 8.811 | 11.199 | 10.062 | 6.504 | 4.775 | 5.362 | 7.976 | 10.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dansk Forsikringsservice A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rafn | Chief Executive Officer | 0 companies |
| Peter Gjerulff Thomsen | Chief Executive Officer | 0 companies |
| Jørgen Emil Holm-Hansen | Chief Executive Officer | 0 companies |
| Jes Hastrup Wistesen | Board of Directors | 0 companies |
| Anders Garder | Chairman | 0 companies |
| Henrik Vig | Board of Directors | 0 companies |
| Jonas Vincenzo Tedde | Board of Directors | 0 companies |