| Revenue | DKK 16M | +8% |
| EBITDA | DKK 841K | +5% |
| Net profit | DKK 478K | +14% |
| Total assets | DKK 11M | +30% |
| Equity | DKK 4,6M | +5% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.509 | 13.147 | 13.328 | 14.846 | 15.969 |
| Staff expenses | -10.686 | -11.143 | -12.802 | -14.037 | -15.128 |
| EBITDA | -304 | 2.003 | 526 | 804 | 841 |
| Depreciation & amort. | -334 | -298 | -293 | -238 | -209 |
| EBIT | -638 | 1.705 | 233 | 566 | 632 |
| Net financials | -26 | -17 | -26 | -6 | -4 |
| Profit before tax | -664 | 1.688 | 206 | 560 | 627 |
| Tax | -144 | 398 | 58 | 142 | 149 |
| Net profit | -520 | 1.290 | 148 | 418 | 478 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.605 | 10.331 | 11.418 | 8.412 | 10.973 |
| Equity | 4.122 | 5.413 | 5.061 | 4.324 | 4.552 |
| Long-term debt | 1.244 | 783 | 0 | 0 | 0 |
| Short-term debt | 3.931 | 3.743 | 5.971 | 4.034 | 6.339 |
| Total debt | 5.176 | 4.525 | 5.971 | 4.034 | 6.339 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HS Management | Management | 1999 |
| Former (5) | ||
PF Audit | Audit | 2001 – 2019 |
MB Audit | Audit | 1983 – 1994 |
JP Audit | Audit | 1983 – 2001 |
ER Management | Management | 1983 – 1999 |
AA Audit | Audit | 1983 – 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 1983 – 2011 | |
| Board of Directors | 1983 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Individual | 50–66.65% | 50–66.65% | 2001 | |
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Per Frank Larsen | Audit | 0 companies |
| Marianne Bratholm | Audit | 0 companies |
| Jan Peter Rasmussen | Audit | 0 companies |
| Eigil Rasmussen Stryhn | Management | 0 companies |
| Henrik Stryhn | Management | 0 companies |
| Arne Aage Bratholm | Audit | 0 companies |
| Christian Klingspor Stryhn | Board of Directors | 0 companies |
| Charlotte Stryhn | Board of Directors | 0 companies |
| Freddy Hansen | Board of Directors | 0 companies |
| Hanne Inge Stryhn | Board of Directors | 0 companies |