| Revenue | DKK 17,2M | +11% |
| EBITDA | DKK 2,8M | +60% |
| Net profit | DKK 2,1M | +61% |
| Total assets | DKK 10,3M | +1% |
| Equity | DKK 4,2M | +25% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.426 | 16.838 | 21.735 | 15.408 | 17.166 |
| Staff expenses | -7.667 | -14.161 | -17.964 | -13.685 | -14.413 |
| EBITDA | -241 | 2.677 | 3.771 | 1.720 | 2.753 |
| Depreciation & amort. | -116 | -79 | -36 | -9 | -0 |
| EBIT | -356 | 2.598 | 3.735 | 1.711 | 2.753 |
| Net financials | -39 | -47 | -0 | -2 | -2 |
| Profit before tax | -395 | 2.550 | 3.735 | 1.709 | 2.751 |
| Tax | -83 | 567 | 822 | 379 | 610 |
| Net profit | -312 | 1.983 | 2.913 | 1.330 | 2.141 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.370 | 10.448 | 14.509 | 10.195 | 10.290 |
| Equity | 3.099 | 5.082 | 6.508 | 3.330 | 4.155 |
| Long-term debt | 0 | 347 | 715 | 276 | 495 |
| Short-term debt | 5.271 | 5.019 | 7.286 | 6.589 | 5.641 |
| Total debt | 5.271 | 5.366 | 8.001 | 6.865 | 6.135 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RL Management | Management | 2025 |
| Former (3) | ||
ET | Audit | 1991 – 1991 |
HG Management | Management | 1991 – 1999 |
PE Management | Management | 1991 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2024 | |
| Board of Directors | 1998 | |
| Chairman | 2018 | |
| Former (7) | ||
| Board of Directors | 1991 – 1991 | |
| Board of Directors | 1991 – 2003 | |
| Chairman | 1998 – 2018 | |
| Board of Directors | 1996 – 2012 | |
| Board of Directors | 1995 – 1996 | |
| Chairman | 1991 – 1991 | |
| Board of Directors | 1991 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Individual | 20–24.99% | 20% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Robert Laurent Plain | Management | 0 companies |
| Harald Grut | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mikkel Holm Olesen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Hans Aspöck | Board of Directors | 0 companies |
| Charlotte Lund-Poulsen | Board of Directors | 0 companies |
| Jens Severin Stephensen | Chairman | 0 companies |
| Lennart Aure Ricard | Board of Directors | 0 companies |
| Steen Anker Lassen | Board of Directors | 0 companies |
| Jørgen Balslev-Erichsen | Board of Directors | 0 companies |
| Henrik Djernis Schütze | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Niels Evert | Board of Directors | 0 companies |