| Revenue | DKK 22,8M | +15% |
| EBITDA | DKK 9,8M | +25% |
| Net profit | DKK 6,8M | +24% |
| Total assets | DKK 13,3M | +29% |
| Equity | DKK 8,4M | +65% |
| Employees | 37 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.074 | 15.633 | 18.766 | 19.863 | 22.770 |
| Staff expenses | -7.515 | -9.387 | -10.747 | -12.050 | -13.000 |
| EBITDA | 3.522 | 6.247 | 8.009 | 7.814 | 9.770 |
| Depreciation & amort. | -450 | -555 | -775 | -691 | -979 |
| EBIT | 3.072 | 5.691 | 7.234 | 7.123 | 8.792 |
| Net financials | -36 | -27 | -53 | -30 | -24 |
| Profit before tax | 3.036 | 5.664 | 7.182 | 7.093 | 8.767 |
| Tax | 669 | 1.247 | 1.581 | 1.562 | 1.930 |
| Net profit | 2.366 | 4.417 | 5.601 | 5.531 | 6.838 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.096 | 8.674 | 10.608 | 10.315 | 13.290 |
| Equity | 3.960 | 5.977 | 7.178 | 5.110 | 8.447 |
| Long-term debt | 675 | 1.214 | 1.578 | 1.530 | 1.881 |
| Short-term debt | 1.436 | 1.424 | 1.789 | 3.582 | 2.819 |
| Total debt | 2.110 | 2.637 | 3.368 | 5.112 | 4.700 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2015 |
| Former (3) | ||
| Audit | 1990 – 1991 | |
VC Management | Management | 1990 – 1991 |
ER Management | Management | 1990 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Erling Rosendahl Jensen | Management | 0 companies |
| Fead Rama | Management | 0 companies |