| Revenue | DKK 1,5M | +8% |
| EBITDA | DKK 996K | +25% |
| Net profit | DKK -39,7M | -228% |
| Total assets | DKK 99,4M | -36% |
| Equity | DKK 93,5M | -35% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.473 | 1.492 | 1.374 | 1.387 | 1.504 |
| Staff expenses | -569 | -594 | -595 | -594 | -508 |
| EBITDA | 904 | 897 | 779 | 794 | 996 |
| Depreciation & amort. | -251 | -265 | -265 | -260 | -260 |
| EBIT | 652 | 633 | 515 | 534 | 736 |
| Net financials | 13.491 | 20.391 | 16.075 | 39.239 | -41.226 |
| Profit before tax | 14.144 | 21.023 | 16.590 | 39.773 | -40.490 |
| Tax | 3.118 | 4.629 | 3.657 | 8.755 | -823 |
| Net profit | 11.026 | 16.394 | 12.933 | 31.018 | -39.667 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 101.597 | 117.898 | 126.340 | 155.798 | 99.436 |
| Equity | 91.775 | 106.169 | 116.102 | 143.120 | 93.453 |
| Long-term debt | 8.286 | 9.070 | 5.108 | 9.722 | 2.008 |
| Short-term debt | 922 | 1.969 | 4.366 | 2.116 | 3.976 |
| Total debt | 9.208 | 11.039 | 9.474 | 11.838 | 5.983 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JL Founder | Founder | 1992 |
PS Founder | Founder | 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1996 – 1999 | |
| Board of Directors | 1999 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 1995 | |
| Individual | 50–66.65% | 50–66.65% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Langhoff | Founder | 0 companies |
| Peter Strøbech | Founder | 0 companies |
| Stefan Schwærter | Board of Directors | 0 companies |
| Thorbjørn Swanstrøm | Board of Directors | 0 companies |