| Revenue | DKK 21,5M | +2% |
| EBITDA | DKK 1,5M | +85% |
| Net profit | DKK 615K | +158% |
| Total assets | DKK 15M | -6% |
| Equity | DKK 6,3M | +25% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.208 | 20.297 | 19.555 | 21.160 | 21.531 |
| Staff expenses | -17.891 | -17.958 | -19.147 | -20.361 | -20.051 |
| EBITDA | 2.317 | 2.339 | 408 | 799 | 1.481 |
| Depreciation & amort. | -619 | -623 | -677 | -716 | -562 |
| EBIT | 1.698 | 1.716 | -269 | 83 | 918 |
| Net financials | -175 | -91 | 1.014 | 150 | -103 |
| Profit before tax | 1.523 | 1.624 | 745 | 233 | 815 |
| Tax | 367 | 349 | -67 | -6 | 201 |
| Net profit | 1.156 | 1.276 | 813 | 238 | 615 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.661 | 14.295 | 17.263 | 15.894 | 14.991 |
| Equity | 5.731 | 5.807 | 5.570 | 5.058 | 6.312 |
| Long-term debt | 4.637 | 4.549 | 6.466 | 6.130 | 4.020 |
| Short-term debt | 4.151 | 3.817 | 5.209 | 4.706 | 4.658 |
| Total debt | 8.787 | 8.366 | 11.674 | 10.836 | 8.678 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EJ Management | Management | 1999 |
| Former (2) | ||
| Audit | 2000 – 2001 | |
SC | Audit | 2002 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2008 | |
| Former (2) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 1999 | |
| Company | 33.33–49.99% | 33.33–49.99% | 1999 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Registreret revisor Lone Køhn | Audit | 0 companies |
| Erik Jensen | Management | 0 companies |
| Sannah Catherina Horn Krause | Audit | 0 companies |
| Lars Løie | Board of Directors | 0 companies |
| Bent Lynge | Board of Directors | 0 companies |
| Torben Albert Olsen | Board of Directors | 0 companies |
| Martin Dam Christiansen | Board of Directors | 0 companies |