| Revenue | DKK 46,2M | +5% |
| EBITDA | DKK 5,1M | +23% |
| Net profit | DKK 3,9M | +20% |
| Total assets | DKK 16,8M | -42% |
| Equity | DKK 5M | -73% |
| Employees | 56 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 44.065 | 44.007 | 43.047 | 43.897 | 46.179 |
| Staff expenses | -34.438 | -33.818 | -32.682 | -34.540 | -35.537 |
| EBITDA | 4.160 | 5.476 | 5.541 | 4.106 | 5.060 |
| Depreciation & amort. | -174 | -166 | -185 | -289 | -324 |
| EBIT | 3.986 | 5.311 | 5.356 | 3.817 | 4.736 |
| Net financials | 225 | 299 | 295 | 345 | 258 |
| Profit before tax | 4.210 | 5.609 | 5.651 | 4.163 | 4.994 |
| Tax | 928 | 1.240 | 1.237 | 908 | 1.098 |
| Net profit | 3.282 | 4.369 | 4.415 | 3.255 | 3.895 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 23.433 | 27.221 | 25.225 | 28.849 | 16.766 |
| Equity | 8.513 | 10.932 | 15.347 | 18.601 | 4.996 |
| Long-term debt | 0 | 0 | 0 | 2.354 | 2.456 |
| Short-term debt | 14.921 | 16.289 | 9.879 | 7.894 | 9.313 |
| Total debt | 14.921 | 16.289 | 9.879 | 10.248 | 11.769 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BB Management | Management | 2018 – 2023 |
JB Management | Management | 2023 – 2024 |
MG Management | Management | 2018 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Bisgaard | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Martin Godske | Management | 0 companies |
| Morten Dam | Board of Directors | 0 companies |
| Rikke Bjerregaard | Board of Directors | 0 companies |
| Flemming Trap Højer | Board of Directors | 0 companies |
| Helle Hald | Chairman | 0 companies |