| Revenue | DKK 12,2M | +4% |
| EBITDA | DKK 413K | -15% |
| Net profit | DKK 1,2M | -4% |
| Total assets | DKK 20,9M | +14% |
| Equity | DKK 7,2M | +20% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.408 | 14.595 | 10.204 | 6.697 | 9.688 | 7.515 | 7.492 | 7.415 | 8.309 | 7.694 | 8.079 | 11.738 | 12.177 |
| Staff expenses | -20.511 | -15.898 | -17.217 | -14.920 | -13.069 | -7.099 | -6.846 | -6.677 | -7.725 | -7.223 | -6.565 | -6.975 | -6.428 |
| EBITDA | -2.103 | -1.303 | -7.013 | -8.223 | -3.382 | 416 | 646 | 739 | 584 | 471 | 595 | 488 | 413 |
| Depreciation & amort. | -813 | -804 | -3.459 | -795 | -0 | -0 | -0 | 0 | -0 | -0 | -1 | -2 | -2 |
| EBIT | -2.916 | -2.108 | -10.472 | -9.019 | -3.382 | 416 | 646 | 739 | 584 | 471 | 594 | 486 | 411 |
| Net financials | 597 | 281 | 138 | -465 | -700 | -177 | -20 | 129 | 200 | 218 | 324 | 641 | 764 |
| Profit before tax | -2.319 | -1.826 | -10.334 | -9.483 | -4.081 | 239 | 626 | 867 | 784 | 689 | 918 | 1.127 | 1.175 |
| Tax | 628 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -356 | -78 | -152 | -103 | 1 |
| Net profit | -2.946 | -1.826 | -10.334 | -9.483 | -4.081 | 239 | 626 | 867 | 1.140 | 767 | 1.070 | 1.229 | 1.174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.889 | 21.241 | 19.012 | 5.091 | 9.175 | 9.633 | 9.215 | 8.491 | 11.221 | 11.141 | 11.090 | 18.402 | 20.931 |
| Equity | 13.203 | 2.377 | -7.957 | -17.440 | -21.521 | 489 | 1.115 | 1.814 | 2.954 | 3.721 | 4.792 | 6.021 | 7.195 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 716 | 596 | 616 | 568 | 662 |
| Short-term debt | 16.362 | 18.864 | 26.969 | 22.531 | 30.696 | 9.144 | 8.100 | 6.435 | 7.551 | 6.824 | 5.683 | 11.814 | 13.073 |
| Total debt | 16.362 | 18.864 | 26.969 | 22.531 | 30.696 | 9.144 | 8.100 | 6.677 | 8.267 | 7.420 | 6.299 | 12.382 | 13.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 1982 | — | — |
JC Management | Management | 2013 | — | — |
LL Management | Management | 2013 | — | — |
BH Deputy | Deputy | 2000 | — | — |
DJ Management | Management | 2017 | — | — |
AR Management | Management | 1997 | — | — |
KH Audit | Audit | 1992 | — | — |
AD Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 0.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Blankholm | Audit | 0 companies |
| Jan Christian Paulsson | Management | 0 companies |
| Laura Lynn Fese | Management | 0 companies |
| Betina Hofmann Jørgensen | Deputy | 0 companies |
| Douglas John Hamilton Birrell | Management | 0 companies |
| Allan Rotheisen | Management | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Andrew David Finch Reynolds | Management | 0 companies |
| Michael Edward Wilkinson | Board of Directors | 0 companies |
| Thorkild Brok | Board of Directors | 0 companies |
| Hanne Frank | Board of Directors | 0 companies |
| Jessica Hayes | Chairman | 0 companies |
| Birgit Stoklund Noh | Board of Directors | 0 companies |
| Per Staffan Ahlberg | Board of Directors | 0 companies |
| Kevin James Beresford | Board of Directors | 0 companies |
| Anders Tang Christensen | Chairman | 0 companies |
| Fred Teodor Blomberg | Board of Directors | 0 companies |
| Peter Bengt Tauberman | Board of Directors | 0 companies |
| Mohit Paul | Board of Directors | 0 companies |
| Erik Axel Helge Heilborn | Chairman | 0 companies |
| Ole Nørregaard | Board of Directors | 0 companies |
| Henrik Jepsen Terp | Board of Directors | 0 companies |
| Jorma Uolevi Eerola | Board of Directors | 0 companies |
| Lars Vium Andersen | Board of Directors | 0 companies |
| Sten Kristian Niklasson | Board of Directors | 0 companies |
| Camilla Elisabet Eskman | Chairman | 0 companies |
| Peter Mikael Horwing | Chairman | 0 companies |
| Jayne Archbold | Chairman | 0 companies |
| Christopher Catterfeld | Board of Directors | 0 companies |
| Carl Olov Mathias Pilhage | Board of Directors | 0 companies |
| Fredrik Sture Sandelin | Board of Directors | 0 companies |
| Douglas Arthur Braun | Chairman | 0 companies |
| Rui Miguel Martins Gomes Pacheco | Board of Directors | 0 companies |
| Daniel George Bednar | Board of Directors | 0 companies |
| Stig Ingvar Malmgren | Board of Directors | 0 companies |
| Michael Edward Wilkinson | Board of Directors | 0 companies |
| Jan Lennart Bernard | Chairman | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Knud Erik Lindbjerg | Chairman | 0 companies |
| Peter Balstrup Hansen | Board of Directors | 0 companies |
| Jayne Archbold | Chairman | 0 companies |
| Anni Kaasgaard | Board of Directors | 0 companies |
| Mark Peter Williams | Chairman | 0 companies |