| Revenue | DKK 6,3M | -38% |
| EBITDA | DKK 509K | -61% |
| Net profit | DKK 346K | -65% |
| Total assets | DKK 5,2M | -14% |
| Equity | DKK 1,5M | -49% |
| Employees | 13 | — |
| Item | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.853 | 4.194 | 7.787 | 10.026 | 6.265 |
| Staff expenses | -3.062 | -4.434 | -6.588 | -8.725 | -5.706 |
| EBITDA | 1.545 | 1.037 | 1.199 | 1.302 | 509 |
| Depreciation & amort. | -0 | -0 | -14 | -37 | -57 |
| EBIT | 1.545 | 1.037 | 1.185 | 1.265 | 453 |
| Net financials | -61 | -37 | 10 | 14 | -6 |
| Profit before tax | 1.484 | 1.000 | 1.194 | 1.279 | 447 |
| Tax | 333 | 226 | 268 | 287 | 101 |
| Net profit | 1.151 | 774 | 926 | 992 | 346 |
| Item | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.767 | 5.137 | 7.936 | 6.098 | 5.250 |
| Equity | 3.156 | 2.780 | 1.956 | 2.948 | 1.494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.605 | 2.358 | 5.980 | 2.082 | 3.615 |
| Total debt | 1.605 | 2.358 | 5.980 | 2.082 | 3.615 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PJ Founder | Founder | 1996 |
IM Management | Management | 2007 |
RS Founder | Founder | 1996 |
| Former (2) | ||
EH Audit | Audit | 1986 – 2007 |
JB Chief Executive Officer | Chief Executive Officer | 2003 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (5) | ||
| Board of Directors | 2000 – 2007 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 1996 – 2000 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2004 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Henriksen | Audit | 0 companies |
| Poul Jørgen Dam | Founder | 0 companies |
| Ib Martin Jensen | Management | 0 companies |
| Johannes Bo Jakobsen | Chief Executive Officer | 0 companies |
| René Sander Christensen | Founder | 0 companies |
| Lene Holtet Milling | Board of Directors | 0 companies |
| Elisabeth Rustad-Nilssen | Board of Directors | 0 companies |
| Teddy Kær Jacobsen | Board of Directors | 0 companies |
| Jonas Bringskov Lorentzen | Board of Directors | 0 companies |
| Mogens Henrik Melin | Board of Directors | 0 companies |
| Øyvind Ivar Emblem | Board of Directors | 0 companies |
| Gjermund Söder Vegge | Board of Directors | 0 companies |
| Frederik Stage Appel Olsen | Chairman | 0 companies |