| Revenue | DKK 5,3M | -80% |
| EBITDA | DKK -13,7M | -439% |
| Net profit | DKK -13,2M | -2386% |
| Total assets | DKK 38,9M | -35% |
| Equity | DKK 3,3M | -74% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.137 | 19.841 | 28.197 | 26.374 | 5.255 |
| Staff expenses | -11.087 | -12.819 | -18.807 | -22.343 | -18.932 |
| EBITDA | 5.770 | 7.022 | 9.325 | 4.031 | -13.678 |
| Depreciation & amort. | -817 | -884 | -1.179 | -1.525 | -1.305 |
| EBIT | 4.953 | 6.138 | 8.146 | 2.506 | -14.983 |
| Net financials | -58 | 50 | -616 | -1.699 | -1.614 |
| Profit before tax | 4.896 | 6.188 | 7.530 | 807 | -16.597 |
| Tax | 1.080 | 1.374 | 1.669 | 228 | -3.370 |
| Net profit | 3.816 | 4.813 | 5.860 | 579 | -13.227 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.641 | 32.770 | 45.396 | 59.691 | 38.894 |
| Equity | 10.196 | 12.510 | 15.870 | 12.449 | 3.287 |
| Long-term debt | 418 | 502 | 1.206 | 1.121 | 678 |
| Short-term debt | 16.132 | 18.715 | 26.971 | 44.543 | 34.704 |
| Total debt | 16.550 | 19.217 | 28.176 | 45.664 | 35.382 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SS Founder | Founder | 1988 |
AH Founder | Founder | 1988 |
SS Founder | Founder | 1988 |
| Former (1) | ||
JV Chief Executive Officer | Chief Executive Officer | 2026 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2010 – 2016 | |
| Chairman | 2021 – 2025 | |
| Chairman | 2010 – 2013 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2006 – 2010 | |
| Board of Directors | 1988 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Individual | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Janni Volsmann Frandsen | Chief Executive Officer | 0 companies |
| Sally Steen Anker Hansen | Founder | 0 companies |
| Anita Hansen | Founder | 0 companies |
| Sigfred Steen Hansen | Founder | 0 companies |
| Torben Møllerbo | Board of Directors | 0 companies |
| Mads Thejl Hansen | Board of Directors | 0 companies |
| Claus Gulbech Clausen | Board of Directors | 0 companies |
| Carsten Tønnes | Chairman | 0 companies |
| Torben Møller-Larsen | Chairman | 0 companies |
| Jørgen Bo Jacobsen | Board of Directors | 0 companies |
| Lars Overgaard Pedersen | Chairman | 0 companies |
| Carsten Hedegaard Jørgensen | Board of Directors | 0 companies |