| Revenue | DKK 37,1M | +17% |
| EBITDA | DKK 10,5M | +40% |
| Net profit | DKK 8,4M | +30% |
| Total assets | DKK 85,9M | +63% |
| Equity | DKK 25,4M | +8% |
| Employees | 43 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.227 | 23.907 | 25.023 | 27.672 | 26.788 | 26.267 | 28.410 | 28.750 | 33.565 | 28.286 | 32.148 | 31.699 | 37.099 |
| Staff expenses | -18.153 | -17.712 | -17.821 | -17.666 | -19.211 | -19.502 | -20.916 | -21.621 | -21.907 | -20.983 | -22.607 | -24.198 | -26.603 |
| EBITDA | 4.074 | 6.195 | 7.201 | 10.006 | 7.577 | 6.765 | 7.494 | 7.129 | 11.618 | 7.303 | 9.541 | 7.501 | 10.496 |
| Depreciation & amort. | 1.107 | -151 | -148 | -81 | -95 | -98 | -98 | -34 | -25 | -22 | -58 | -69 | -72 |
| EBIT | 2.967 | 6.044 | 7.053 | 9.925 | 7.482 | 6.667 | 7.396 | 7.095 | 11.593 | 7.281 | 9.483 | 7.432 | 10.424 |
| Net financials | 32 | -24 | -3 | 17 | -8 | -4 | -11 | -11 | -15 | -5 | 688 | 834 | 349 |
| Profit before tax | 2.999 | 6.019 | 7.050 | 9.941 | 7.474 | 6.663 | 7.385 | 7.084 | 11.577 | 7.276 | 10.171 | 8.265 | 10.773 |
| Tax | 813 | 1.482 | 1.654 | 2.214 | 1.670 | 1.474 | 1.648 | 1.562 | 2.555 | 1.611 | 2.243 | 1.811 | 2.362 |
| Net profit | 2.186 | 4.538 | 5.396 | 7.727 | 5.805 | 5.190 | 5.738 | 5.522 | 9.022 | 5.665 | 7.928 | 6.454 | 8.411 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.980 | 33.979 | 33.698 | 39.258 | 36.888 | 40.212 | 39.813 | 40.518 | 41.480 | 39.242 | 46.305 | 52.544 | 85.877 |
| Equity | 28.946 | 21.483 | 22.341 | 24.673 | 22.751 | 22.135 | 22.683 | 22.467 | 25.968 | 22.610 | 24.874 | 23.400 | 25.356 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 690 | 1.942 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.034 | 12.495 | 11.356 | 14.585 | 14.137 | 18.077 | 16.439 | 16.109 | 15.512 | 16.631 | 21.431 | 29.144 | 60.521 |
| Total debt | 11.034 | 12.495 | 11.356 | 14.585 | 14.137 | 18.077 | 17.129 | 18.051 | 15.512 | 16.631 | 21.431 | 29.144 | 60.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 1986 | — | — |
CN Management | Management | 2010 | — | — |
JP Deputy | Deputy | 1986 | — | — |
SO Deputy | Deputy | 1986 | — | — |
FG Management | Management | 2011 | — | — |
AA Management | Management | 2014 | — | — |
CH Management | Management | 2012 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1986 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 1986 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 1986 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lykke | Management | 0 companies |
| Claus Nielsen | Management | 0 companies |
| Jens Peter Rønde Lenith | Deputy | 0 companies |
| Sverker Otto Gothberg | Deputy | 0 companies |
| Fredrik Gunnar Åke Anjou | Management | 0 companies |
| Annett Axelsen Toft-Olsen | Management | 0 companies |
| Claus Harris Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Stig Lennart Ajax | Chairman | 0 companies |
| Niklas Johan Magnus Axelsson | Board of Directors | 0 companies |
| Stig Bigaard | Board of Directors | 0 companies |
| Karl Bengt Mikael Bredenberg | Board of Directors | 0 companies |
| Michael Bruun | Board of Directors | 0 companies |
| Johan Mathias Pedersen | Chairman | 0 companies |
| Flemming Møller | Board of Directors | 0 companies |
| Kjell Bertil Johnny Karlsson | Chairman | 0 companies |
| Pär Sigvard Åström | Chairman | 0 companies |
| Glenn Karmisholt Kjær | Chairman | 0 companies |
| Jan Åke Christer Magnusson | Chairman | 0 companies |
| Terje Kristian Berntzen | Chairman | 0 companies |
| Eva Christina Sandstrom Halen | Board of Directors | 0 companies |
| Jan Sveinsson Deding | Board of Directors | 0 companies |
| Michael Wirzberger | Chairman | 0 companies |
| Ulla Christina Wernqvist | Board of Directors | 0 companies |
| Erik Emil Ernst | Board of Directors | 0 companies |
| Unknown | Chairman | 0 companies |
| Peter Gerhard Friedrich Hentschel | Chairman | 0 companies |
| Leif John Tegnér | Chairman | 0 companies |
| Torben Helbo | Chairman | 0 companies |
| Kristina Pernilla Effler | Board of Directors | 0 companies |