| Revenue | DKK 4,6M | +15% |
| EBITDA | DKK -2,3M | +16% |
| Net profit | DKK 11,7M | +34% |
| Total assets | DKK 125,5M | +14% |
| Equity | DKK 95,5M | +13% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.691 | 5.389 | 3.514 | 4.004 | 4.609 |
| Staff expenses | -8.820 | -7.477 | -7.139 | -6.739 | -6.918 |
| EBITDA | -4.129 | -2.088 | -3.624 | -2.734 | -2.309 |
| Depreciation & amort. | -30 | -0 | -0 | -0 | -0 |
| EBIT | -4.159 | -2.088 | -3.624 | -2.734 | -2.309 |
| Net financials | 13.480 | 8.306 | 7.503 | 11.323 | 13.864 |
| Profit before tax | 9.321 | 6.218 | 3.879 | 8.589 | 11.556 |
| Tax | -802 | -456 | -573 | -85 | -98 |
| Net profit | 10.122 | 6.674 | 4.452 | 8.674 | 11.654 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 66.183 | 88.208 | 98.044 | 110.506 | 125.457 |
| Equity | 55.479 | 71.671 | 76.471 | 84.187 | 95.547 |
| Long-term debt | 483 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.211 | 16.528 | 21.573 | 26.320 | 29.909 |
| Total debt | 10.695 | 16.528 | 21.573 | 26.320 | 29.909 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AØ Chief Executive Officer | Chief Executive Officer | 2005 |
| Former (6) | ||
PI | Audit | 1993 – 2005 |
PE Management | Management | 1983 – 2005 |
FL Management | Management | 2017 – 2021 |
HK Management | Management | 2017 – 2021 |
Ri | Audit | 1983 – 1988 |
RK Audit | Audit | 1983 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2025 | |
| Former (4) | ||
| Board of Directors | 2008 – 2023 | |
| Chairman | 2005 – 2008 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2013 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 0% | 2022 | |
| Company | 33.33–49.99% | 0% | 2022 | |
| Company | 10–14.99% | 100% | 2022 | |
| Company | 10–14.99% | 0% | 2018 | |
| Company | 10–14.99% | 0% | 2018 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Ørum Meier | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Peter Ejlskov Jeppesen | Management | 0 companies |
| Frank Ludvigsen | Management | 0 companies |
| Heidi Knudsen Qvist | Management | 0 companies |
| Revisionskontoret i Vejle | Audit | 0 companies |
| Revisam K.G.Jensen | Audit | 0 companies |
| Finn Dyhre Hansen | Board of Directors | 0 companies |
| Leif Pagh | Chairman | 0 companies |
| Jesper Ørum Meier | Board of Directors | 0 companies |
| Søren Ørum Meier | Board of Directors | 0 companies |
| Morten Hansen | Chairman | 0 companies |
| Michael Bjerre | Chairman | 0 companies |
| Preben Thorius Lund | Board of Directors | 0 companies |