| Revenue | DKK 8,8M | +28% |
| EBITDA | DKK 1,2M | +402% |
| Net profit | DKK 742K | +619% |
| Total assets | DKK 6,9M | -12% |
| Equity | DKK 4,2M | +21% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.856 | 6.687 | 6.306 | 6.838 | 8.753 |
| Staff expenses | -5.285 | -4.970 | -8.054 | -6.603 | -7.571 |
| EBITDA | 2.571 | 1.689 | -1.748 | 236 | 1.182 |
| Depreciation & amort. | -514 | -499 | -346 | -220 | -300 |
| EBIT | 2.057 | 1.190 | -2.095 | 15 | 882 |
| Net financials | 15 | 13 | 26 | -165 | 46 |
| Profit before tax | 2.072 | 1.203 | -2.068 | -149 | 928 |
| Tax | 480 | 285 | -443 | -6 | 186 |
| Net profit | 1.592 | 918 | -1.625 | -143 | 742 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.424 | 9.288 | 9.497 | 7.795 | 6.863 |
| Equity | 4.319 | 5.238 | 3.612 | 3.469 | 4.211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.983 | 3.992 | 5.884 | 4.326 | 2.647 |
| Total debt | 7.983 | 3.992 | 5.884 | 4.326 | 2.647 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MD Management | Management | 2026 |
TS Founder | Founder | 1986 |
MA Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (2) | ||
GS Management | Management | 1986 – 2005 |
PG Management | Management | 1986 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (4) | ||
| Board of Directors | 2019 – 2026 | |
| Board of Directors | 2005 – 2019 | |
| Board of Directors | 1986 – 2005 | |
| Board of Directors | 2019 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 2003 | |
| Individual | 50–66.65% | 50% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Stig | Management | 0 companies |
| Poul Graabek Stig | Management | 0 companies |
| Michelle Dalum | Management | 0 companies |
| Thor Stadil | Founder | 0 companies |
| Morten Axel | Chief Executive Officer | 0 companies |
| Sofie Amalie Palm Axel | Board of Directors | 0 companies |
| Charlotte Frydendall | Board of Directors | 0 companies |
| Morten Graabek Stig | Board of Directors | 0 companies |
| Niels Rensen Onkenhout | Chairman | 0 companies |
| Anna Louise Palm Axel | Board of Directors | 0 companies |
| Willem Eduard du Pon | Board of Directors | 0 companies |