| Revenue | DKK 1,1M | -42% |
| EBITDA | DKK 898K | -45% |
| Net profit | DKK 532K | -43% |
| Total assets | DKK 20,7M | -24% |
| Equity | DKK 15,3M | -18% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.252 | 909 | 1.171 | 1.966 | 1.147 |
| Staff expenses | -254 | -239 | -275 | -345 | -249 |
| EBITDA | 999 | 670 | 897 | 1.621 | 898 |
| Depreciation & amort. | -248 | -250 | -252 | -232 | -168 |
| EBIT | 751 | 421 | 645 | 1.389 | 730 |
| Net financials | -19 | -92 | -132 | -183 | -124 |
| Profit before tax | 732 | 328 | 513 | 1.205 | 606 |
| Tax | 145 | 64 | 126 | 276 | 74 |
| Net profit | 587 | 265 | 386 | 930 | 532 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29.086 | 28.537 | 28.286 | 27.239 | 20.682 |
| Equity | 18.152 | 18.151 | 18.205 | 18.801 | 15.341 |
| Long-term debt | 7.433 | 7.010 | 6.723 | 6.938 | 3.885 |
| Short-term debt | 2.014 | 1.894 | 1.865 | 483 | 366 |
| Total debt | 9.447 | 8.904 | 8.588 | 7.421 | 4.251 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MS Founder | Founder | 1988 |
PC Founder | Founder | 1988 |
JD Founder | Founder | 1988 |
| Former (1) | ||
OS Audit | Audit | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2005 | |
| Board of Directors | 2013 | |
| Board of Directors | 2005 | |
| Board of Directors | 2005 | |
| Former (1) | ||
| Board of Directors | 1988 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 10–14.99% | 10–14.99% | 2014 | |
| Individual | 10–14.99% | 10–14.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 50–66.65% | 50% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søgaard Meyer | Founder | 0 companies |
| Peter Christian Nouvel Buch | Founder | 0 companies |
| Ove Stig Lauritsen | Audit | 0 companies |
| Jan Dragsgaard Dall | Founder | 0 companies |
| Christian Jessen | Board of Directors | 0 companies |
| Jens Christian Langberg Jessen | Board of Directors | 0 companies |
| Michael Jessen | Board of Directors | 0 companies |
| Cecilie Langberg Jessen | Board of Directors | 0 companies |
| Hanne Hedegaard | Board of Directors | 0 companies |
| Kammille Mariah Jensen | Board of Directors | 0 companies |