| Revenue | DKK 73,5M | +0% |
| EBITDA | DKK 9,6M | -39% |
| Net profit | DKK 6,8M | +2% |
| Total assets | DKK 140,6M | +13% |
| Equity | DKK 33,3M | +26% |
| Employees | 305 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 28.530 | 36.618 | 33.600 | 73.533 | 73.471 |
| Staff expenses | -70.486 | -87.649 | -107.454 | -123.561 | -0 |
| EBITDA | 5.298 | 11.315 | 3.069 | 15.730 | 9.641 |
| Depreciation & amort. | -0 | -4.415 | -4.586 | -5.153 | -0 |
| EBIT | 5.298 | 6.900 | -1.517 | 10.577 | 9.641 |
| Net financials | -464 | -857 | -1.345 | -1.830 | -1.155 |
| Profit before tax | 4.874 | 6.043 | -2.862 | 8.747 | 8.486 |
| Tax | 1.116 | 1.359 | -508 | 2.071 | 1.709 |
| Net profit | 3.758 | 4.684 | -2.353 | 6.676 | 6.777 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 76.384 | 100.995 | 87.229 | 124.397 | 140.559 |
| Equity | 23.841 | 24.684 | 19.831 | 26.506 | 33.284 |
| Long-term debt | 12.466 | 13.733 | 16.486 | 20.090 | 18.367 |
| Short-term debt | 35.132 | 56.243 | 45.056 | 69.873 | 77.935 |
| Total debt | 47.598 | 69.976 | 61.542 | 89.963 | 96.302 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
JD Founder | Founder | 1988 |
JE Chief Executive Officer | Chief Executive Officer | 2026 |
LM Founder | Founder | 1988 |
JD Founder | Founder | 1988 |
| Former (2) | ||
FL Management | Management | 2001 – 2008 |
HB Audit | Audit | 1988 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (8) | ||
| Board of Directors | 2001 – 2006 | |
| Chairman | 2012 – 2018 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2001 – 2006 | |
| Chairman | 2018 – 2021 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1988 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Dalgaard Davidsen | Founder | 0 companies |
| Jesper Egon Holmgreen Hansen | Chief Executive Officer | 0 companies |
| Finn Leif Thomas Hansen | Management | 0 companies |
| Henrik Bøgh Nielsen | Audit | 0 companies |
| Lis Medelby Davidsen | Founder | 0 companies |
| Jens Dalgaard Davidsen | Founder | 0 companies |
| Birte Marie Hansen | Board of Directors | 0 companies |
| Lars Boisen | Chairman | 0 companies |
| Jesper Seeger Perregaard | Board of Directors | 0 companies |
| Jørgen Hyllested | Board of Directors | 0 companies |
| Benny Max | Chairman | 0 companies |
| Claus Frisenberg Pedersen | Board of Directors | 0 companies |
| Lasse Secher Houengaard | Chairman | 0 companies |
| Troels Aggersbo | Board of Directors | 0 companies |
| Peter Schiøtz | Board of Directors | 0 companies |
| Anders Thim | Board of Directors | 0 companies |
| Mette-Marie Medelby Davidsen | Board of Directors | 0 companies |