| Revenue | DKK 7,9M | +6% |
| EBITDA | DKK 529K | -42% |
| Net profit | DKK 373K | -43% |
| Total assets | DKK 21,8M | +199% |
| Equity | DKK 3,5M | +12% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.839 | 4.116 | 4.976 | 4.127 | 13.442 | 7.405 | 6.804 | 6.281 | 5.789 | 4.573 | 4.841 | 6.159 | 7.393 | 7.869 |
| Staff expenses | -3.170 | -3.354 | -3.312 | -5.698 | -8.210 | -7.130 | -7.623 | -6.487 | -7.039 | -6.249 | -5.652 | -5.727 | -6.479 | -7.340 |
| EBITDA | -2.064 | -1.194 | 51 | -1.571 | 5.232 | 275 | -819 | -205 | -1.250 | -1.676 | -811 | 433 | 915 | 529 |
| Depreciation & amort. | -165 | -83 | -46 | -30 | -38 | -23 | -9 | -9 | -14 | -23 | -37 | -65 | -74 | -91 |
| EBIT | -2.229 | -1.277 | 5 | -1.601 | 5.194 | 252 | -828 | -214 | -1.264 | -1.699 | -848 | 367 | 841 | 438 |
| Net financials | -85 | -81 | -176 | 1 | -31 | 0 | -14 | 24 | 471 | -35 | -24 | -74 | 16 | 48 |
| Profit before tax | -2.314 | -1.358 | -170 | -1.600 | 5.163 | 253 | -842 | -190 | -793 | -1.734 | -873 | 293 | 856 | 486 |
| Tax | -568 | -343 | 167 | -307 | 606 | 56 | -188 | -42 | -174 | -374 | -179 | 78 | 196 | 113 |
| Net profit | -1.745 | -1.015 | -337 | 7 | 4.557 | 197 | -654 | -147 | -619 | -1.359 | -693 | 216 | 661 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.669 | 5.101 | 11.118 | 12.547 | 5.207 | 5.021 | 5.467 | 4.097 | 10.145 | 8.739 | 7.565 | 7.696 | 7.287 | 21.774 |
| Equity | -2.680 | -3.695 | -4.031 | -4.025 | 533 | 730 | 76 | -72 | 851 | 2.992 | 2.298 | 2.514 | 3.174 | 3.548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 143 | 0 | 0 | 465 | 610 | 468 | 557 | 708 | 636 |
| Short-term debt | 9.349 | 8.795 | 15.150 | 16.572 | 4.674 | 4.147 | 5.391 | 4.169 | 8.830 | 5.137 | 4.799 | 4.609 | 3.401 | 17.591 |
| Total debt | 9.349 | 8.795 | 15.150 | 16.572 | 4.674 | 4.291 | 5.391 | 4.169 | 9.294 | 5.747 | 5.267 | 5.166 | 4.109 | 18.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Audit | Audit | 1973 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HM Audit | Audit | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HERBO HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Idziak | Audit | 0 companies |
| Anders Dorph Herbo | Chief Executive Officer | 0 companies |
| Kasper Fløe Svenningsen | Chief Executive Officer | 0 companies |
| Hans Moeslund | Audit | 0 companies |
| Gregers Rolighed Lauridsen | Board of Directors | 0 companies |
| Jan Herbo-Rasmussen | Board of Directors | 0 companies |
| Inge Gudrun Langkilde | Board of Directors | 0 companies |
| Flemming Hother Obelitz Tvermoes | Board of Directors | 0 companies |
| Hans Preben Herbo | Board of Directors | 0 companies |
| Anne Dorph Herbo | Chairman | 0 companies |
| Ragn Toghøj Gaihede | Board of Directors | 0 companies |