| Revenue | DKK 6,7M | +28% |
| EBITDA | DKK 3,7M | +73% |
| Net profit | DKK 3,1M | +85% |
| Total assets | DKK 34,9M | +1% |
| Equity | DKK 32,1M | -1% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.913 | 8.359 | 6.586 | 5.206 | 6.689 |
| Staff expenses | -2.647 | -2.499 | -2.577 | -3.082 | -3.012 |
| EBITDA | 6.266 | 5.860 | 4.009 | 2.125 | 3.678 |
| Depreciation & amort. | -57 | -0 | -22 | -49 | -70 |
| EBIT | 6.209 | 5.860 | 3.987 | 2.076 | 3.607 |
| Net financials | -85 | -79 | 36 | 85 | 60 |
| Profit before tax | 6.124 | 5.780 | 4.023 | 2.161 | 3.668 |
| Tax | 1.285 | 1.225 | 749 | 476 | 545 |
| Net profit | 4.839 | 4.555 | 3.274 | 1.685 | 3.122 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.614 | 34.709 | 38.095 | 34.608 | 34.930 |
| Equity | 15.150 | 30.500 | 33.773 | 32.459 | 32.081 |
| Long-term debt | 200 | 201 | 203 | 206 | 203 |
| Short-term debt | 9.434 | 2.812 | 2.309 | 1.943 | 2.646 |
| Total debt | 9.634 | 3.013 | 2.512 | 2.150 | 2.849 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IR Management | Management | 1978 |
| Former (2) | ||
TN Audit | Audit | 1978 – 1994 |
RJ | Audit | 1978 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1978 | |
| Board of Directors | 1978 | |
| Chairman | 1978 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2017 | |
| Company | 90–99.99% | 90–99.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Iben Risgaard Pedersen | Management | 0 companies |
| Torben Nørgaard | Audit | 0 companies |
| Reg.revisor Jørgen Hald | Audit | 0 companies |
| Christina Risgaard Sønder | Board of Directors | 0 companies |
| Charlotte Risgaard Davidsen | Board of Directors | 0 companies |
| Nils Davidsen | Chairman | 0 companies |