| Revenue | DKK 2,2M | +7% |
| EBITDA | DKK 326K | +43% |
| Net profit | DKK 185K | +71% |
| Total assets | DKK 3,1M | +37% |
| Equity | DKK 1,6M | +13% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.776 | 2.098 | 1.995 | 2.072 | 2.225 |
| Staff expenses | -1.493 | -1.815 | -1.698 | -1.844 | -1.899 |
| EBITDA | 273 | 283 | 297 | 228 | 326 |
| Depreciation & amort. | -39 | -63 | -70 | -102 | -85 |
| EBIT | 234 | 220 | 228 | 126 | 242 |
| Net financials | 15 | 8 | 5 | 13 | -4 |
| Profit before tax | 249 | 229 | 233 | 140 | 238 |
| Tax | 57 | 51 | 52 | 32 | 53 |
| Net profit | 193 | 178 | 181 | 108 | 185 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.257 | 2.098 | 2.254 | 2.258 | 3.102 |
| Equity | 907 | 1.085 | 1.266 | 1.373 | 1.558 |
| Long-term debt | 122 | 122 | 122 | 127 | 135 |
| Short-term debt | 1.219 | 884 | 861 | 757 | 1.409 |
| Total debt | 1.341 | 1.006 | 983 | 884 | 1.544 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EM Founder | Founder | 1989 |
LS Founder | Founder | 1989 |
TM Management | Management | 2007 |
| Former (2) | ||
JO Audit | Audit | 1994 – 1998 |
GL Audit | Audit | 2002 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Margrethe Jørgensen | Founder | 0 companies |
| Leif Svend Madsen | Founder | 0 companies |
| Jesper Olsen | Audit | 0 companies |
| Thomas Madsen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Ernst Jørgensen | Board of Directors | 0 companies |