| Revenue | DKK 197,8M | +84% |
| EBITDA | DKK 100,7M | +75% |
| Net profit | DKK 77,1M | +70% |
| Total assets | DKK 634,7M | +15% |
| Equity | DKK 508,9M | +24% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 100.138 | 132.933 | 140.388 | 107.596 | 197.810 |
| Staff expenses | -50.606 | -54.934 | -55.710 | -50.196 | -97.143 |
| EBITDA | 49.533 | 77.999 | 84.678 | 57.401 | 100.667 |
| Depreciation & amort. | -9.728 | -10.615 | -6.013 | -10.627 | -12.332 |
| EBIT | 39.804 | 67.383 | 78.665 | 46.774 | 88.335 |
| Net financials | -2.055 | -3.236 | -2.020 | 12.128 | 17.540 |
| Profit before tax | 37.749 | 64.148 | 76.644 | 58.902 | 105.875 |
| Tax | 10.004 | 16.999 | 17.394 | 13.447 | 28.775 |
| Net profit | 27.746 | 47.149 | 59.250 | 45.455 | 77.100 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 442.142 | 512.598 | 553.806 | 549.643 | 634.696 |
| Equity | 258.193 | 305.341 | 364.591 | 410.045 | 508.896 |
| Long-term debt | 106.622 | 107.000 | 50.000 | 10.000 | 0 |
| Short-term debt | 45.460 | 66.094 | 103.799 | 96.839 | 86.017 |
| Total debt | 152.082 | 173.094 | 153.799 | 106.839 | 86.017 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
JM Founder | Founder | 2003 |
SC Founder | Founder | 2003 |
LE Founder | Founder | 2003 |
GL Founder | Founder | 2003 |
PF Founder | Founder | 2003 |
AL Management | Management | 2019 |
| Former (2) | ||
JB Management | Management | 2014 – 2019 |
KT Management | Management | 2009 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2026 | |
| Former (3) | ||
| Board of Directors | 2025 – 2026 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 2009 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2009 | |
| Individual | 25–33.32% | 25–33.32% | 2025 | |
| Individual | 5–9.99% | 5–9.99% | 2025 | |
| Individual | 5–9.99% | 5–9.99% | 2025 | |
| Individual | 5–9.99% | 5–9.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Marthin Ludvig Lyberth | Founder | 0 companies |
| Jens Bisgaard | Management | 0 companies |
| Svend Christensen | Founder | 0 companies |
| Klaus Trolle Nedergaard | Management | 0 companies |
| Ludvig Emil Isak Lyberth | Founder | 0 companies |
| Gerth Lauritz Samuel Lyberth | Founder | 0 companies |
| Peter Frederik Ole Lyberth | Founder | 0 companies |
| Andrias Lava Olsen | Management | 0 companies |
| Toke Binzer | Board of Directors | 0 companies |
| Preben Sunke | Board of Directors | 0 companies |
| Lars Nielsen | Board of Directors | 0 companies |
| Ove Rosing Olsen | Board of Directors | 0 companies |