| Revenue | DKK 5,4M | +19% |
| EBITDA | DKK 1,6M | +58% |
| Net profit | DKK 630K | +28% |
| Total assets | DKK 8,7M | -5% |
| Equity | DKK 3,5M | -14% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.581 | 5.201 | 5.304 | 4.552 | 5.400 |
| Staff expenses | -3.023 | -3.164 | -3.275 | -3.557 | -3.834 |
| EBITDA | 558 | 2.037 | 2.029 | 994 | 1.566 |
| Depreciation & amort. | -89 | -120 | -225 | -298 | -676 |
| EBIT | 469 | 1.917 | 1.804 | 696 | 890 |
| Net financials | -161 | -61 | -104 | -64 | -56 |
| Profit before tax | 308 | 1.856 | 1.700 | 633 | 834 |
| Tax | 68 | 389 | 375 | 140 | 204 |
| Net profit | 240 | 1.467 | 1.324 | 493 | 630 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.090 | 8.002 | 9.258 | 9.130 | 8.653 |
| Equity | 830 | 2.297 | 3.621 | 4.114 | 3.544 |
| Long-term debt | 3.265 | 4.155 | 4.290 | 3.420 | 2.978 |
| Short-term debt | 995 | 1.336 | 1.288 | 1.406 | 1.949 |
| Total debt | 4.260 | 5.491 | 5.578 | 4.826 | 4.927 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
GJ Founder | Founder | 1988 |
KL Management | Management | 2018 |
UH Founder | Founder | 1988 |
SR Founder | Founder | 1988 |
KS Founder | Founder | 1988 |
| Former (3) | ||
JL Management | Management | 2009 – 2010 |
FP Management | Management | 2010 – 2018 |
GL Audit | Audit | 1988 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (5) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 1996 – 2005 | |
| Chairman | 2010 – 2017 | |
| Chairman | 2017 – 2023 | |
| Board of Directors | 1988 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Larsen | Management | 0 companies |
| Grethe Johansen | Founder | 0 companies |
| Flemming Philipsen | Management | 0 companies |
| Kim Larsen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Ulla Hjorth Andersen | Founder | 0 companies |
| Steen Radich Johansen | Founder | 0 companies |
| Kurt Skovhave Andersen | Founder | 0 companies |
| Søren Petersen | Board of Directors | 0 companies |
| Kim Stefan Lundby Hansen | Board of Directors | 0 companies |
| Karina Skovhave Andersen | Chairman | 0 companies |
| Henrik Thomsen | Board of Directors | 0 companies |
| Laust Carsten Munkholm Sørensen | Board of Directors | 0 companies |
| Ole Madsen | Chairman | 0 companies |
| Søren Hedager Kamper | Chairman | 0 companies |
| Erling Rindbo | Board of Directors | 0 companies |