| Revenue | DKK 12,8M | +38% |
| EBITDA | DKK 5,6M | +200% |
| Net profit | DKK 4,4M | +202% |
| Total assets | DKK 15,1M | +28% |
| Equity | DKK 8,9M | +49% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.331 | 12.800 | 13.299 | 16.463 | 16.748 | 18.077 | 20.855 | 21.429 | 22.413 | 7.966 | 8.022 | 9.300 | 12.793 |
| Staff expenses | -12.142 | -11.239 | -10.706 | -14.377 | -14.794 | -16.720 | -17.698 | -17.817 | -18.548 | -19.190 | -19.517 | -22.109 | -23.530 |
| EBITDA | 189 | 1.561 | 2.593 | 2.086 | 1.954 | 1.357 | 3.157 | 3.612 | 3.866 | 1.921 | 1.202 | 1.876 | 5.624 |
| Depreciation & amort. | -547 | -323 | -417 | -331 | -394 | -271 | -227 | -310 | -472 | -0 | -0 | -0 | -0 |
| EBIT | -358 | 1.238 | 2.176 | 1.755 | 1.560 | 1.086 | 2.930 | 3.302 | 3.393 | 1.921 | 1.202 | 1.876 | 5.624 |
| Net financials | -30 | 3 | 7 | 63 | 222 | 213 | 234 | 267 | 251 | 255 | 130 | 48 | 71 |
| Profit before tax | -388 | 1.241 | 2.182 | 1.817 | 1.781 | 1.300 | 3.164 | 3.569 | 3.644 | 2.176 | 1.331 | 1.925 | 5.695 |
| Tax | -77 | 330 | 532 | 399 | 396 | 295 | 708 | 792 | 810 | 487 | 302 | 459 | 1.265 |
| Net profit | -311 | 911 | 1.650 | 1.418 | 1.385 | 1.005 | 2.456 | 2.777 | 2.834 | 1.689 | 1.030 | 1.466 | 4.430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.841 | 11.376 | 13.483 | 13.423 | 12.188 | 13.139 | 14.020 | 14.549 | 15.511 | 12.175 | 17.970 | 11.778 | 15.077 |
| Equity | 4.346 | 4.347 | 4.498 | 4.416 | 5.801 | 5.406 | 6.861 | 7.239 | 7.273 | 6.162 | 5.492 | 5.958 | 8.888 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.420 | 6.829 | 8.685 | 8.707 | 6.238 | 7.583 | 6.758 | 7.110 | 8.038 | 5.813 | 12.278 | 5.620 | 5.989 |
| Total debt | 7.420 | 6.829 | 8.685 | 8.707 | 6.238 | 7.583 | 6.758 | 7.110 | 8.038 | 5.813 | 12.278 | 5.620 | 5.989 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Audit | Audit | 1999 | — | — |
TE Founder | Founder | 1986 | — | — |
RM Management | Management | 2007 | — | — |
EJ Founder | Founder | 1986 | — | — |
| Audit | 1986 | — | — | |
RO Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMI Group Danmark ApS | Company | 66.7% | 66.7% | 2025 |
ROL2017 Holding ApS | Company | 10.0% | 10.0% | 2017 |
RMJ HOLDING STØVRING ApS | Company | 10.0% | 10.0% | 2025 |
PSP HOLDING SKØRPING ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sonja Nielsen | Audit | 0 companies |
| Tove Ejstrup | Founder | 0 companies |
| René Michael Jensen | Management | 0 companies |
| Erling Jensen | Founder | 0 companies |
| Revisionsfirmaet Nielsen & Christensen | Audit | 0 companies |
| Rasmus Overby Lybech | Management | 0 companies |
| Klaus Sonne Ravn | Board of Directors | 0 companies |
| Carsten Bisgaard Nielsen | Board of Directors | 0 companies |
| Peter Lassen Overby | Chairman | 0 companies |
| Klavs Eske Hansen | Chairman | 0 companies |
| Jens Kristian Gregersen | Board of Directors | 0 companies |
| Ingo Jespersen | Chairman | 0 companies |
| Ejvind Elkjær Sørensen | Board of Directors | 0 companies |
| Per Sadolin Pedersen | Board of Directors | 0 companies |
| Jørgen Nørgaard Øster | Board of Directors | 0 companies |
| Jan Ulrik Simonsen | Board of Directors | 0 companies |
| Anne Løvenkjær Röder | Board of Directors | 0 companies |
| Ulla Diana Kalsen Pedersen | Board of Directors | 0 companies |