| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK 359K | +100% |
| Net profit | DKK 262K | +138% |
| Total assets | DKK 1,5M | +25% |
| Equity | DKK 1M | +18% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.148 | 1.165 | 1.145 | 1.136 | 1.310 |
| Staff expenses | -988 | -984 | -963 | -957 | -951 |
| EBITDA | 160 | 177 | 182 | 179 | 359 |
| Depreciation & amort. | -76 | -52 | -51 | -54 | -41 |
| EBIT | 84 | 125 | 131 | 125 | 318 |
| Net financials | 4 | 5 | 24 | 17 | 20 |
| Profit before tax | 88 | 130 | 155 | 142 | 338 |
| Tax | 20 | 29 | 35 | 32 | 76 |
| Net profit | 68 | 101 | 120 | 110 | 262 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.281 | 1.481 | 1.324 | 1.234 | 1.544 |
| Equity | 818 | 851 | 870 | 860 | 1.012 |
| Long-term debt | 91 | 63 | 31 | 0 | 0 |
| Short-term debt | 361 | 560 | 421 | 374 | 532 |
| Total debt | 452 | 623 | 452 | 374 | 532 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2007 |
| Former (5) | ||
ET | Audit | 1987 – 1988 |
| Audit | 1987 – 1991 | |
KE Management | Management | 1987 – 2006 |
BZ Management | Management | 2006 – 2007 |
PE Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1987 – 1997 | |
| Board of Directors | 1987 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Kaj Olsen Statsaut. revisorer | Audit | 0 companies |
| Knud Evald Rod Jensen | Management | 0 companies |
| John Madsen | Management | 0 companies |
| Birthe Zeeberg Jensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Yngve Person | Board of Directors | 0 companies |
| Svend Brodersen | Board of Directors | 0 companies |