| Revenue | DKK 5,5M | -3% |
| EBITDA | DKK 1,6M | -22% |
| Net profit | DKK 1,2M | -22% |
| Total assets | DKK 6,3M | +15% |
| Equity | DKK 3,8M | +34% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.831 | 5.934 | 5.655 | 5.696 | 5.506 |
| Staff expenses | -3.350 | -3.528 | -3.587 | -3.565 | -3.887 |
| EBITDA | 1.481 | 2.406 | 2.068 | 2.021 | 1.570 |
| Depreciation & amort. | -50 | -73 | -76 | -41 | -29 |
| EBIT | 1.431 | 2.333 | 1.993 | 1.979 | 1.541 |
| Net financials | -22 | -82 | -976 | -30 | -13 |
| Profit before tax | 1.409 | 2.250 | 1.017 | 1.949 | 1.528 |
| Tax | 310 | 500 | 236 | 429 | 336 |
| Net profit | 1.099 | 1.751 | 781 | 1.520 | 1.193 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.839 | 5.643 | 5.334 | 5.479 | 6.288 |
| Equity | 1.700 | 2.351 | 2.432 | 2.828 | 3.795 |
| Long-term debt | 178 | 100 | 0 | 0 | 0 |
| Short-term debt | 4.553 | 2.772 | 2.902 | 2.651 | 2.492 |
| Total debt | 4.732 | 2.872 | 2.902 | 2.651 | 2.492 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PE Founder | Founder | 1990 |
JI Management | Management | 2026 |
IA Founder | Founder | 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2021 | |
| Chairman | 2026 | |
| Board of Directors | 2010 | |
| Former (1) | ||
| Board of Directors | 1990 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2026 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Aunel | Founder | 0 companies |
| Josephine Isabella Baltzer Olsen | Management | 0 companies |
| Inger Agnethe Brøndum Aunel | Founder | 0 companies |
| Jørgen Baltzer Thomsen | Board of Directors | 0 companies |
| Niels Christian Westergaard Bork | Board of Directors | 0 companies |
| Ejvind Krogh Larsen | Board of Directors | 0 companies |
| Christa June Baltzer Thomsen | Chairman | 0 companies |
| Carsten Fentz | Board of Directors | 0 companies |