| Revenue | DKK 7,7M | +10% |
| EBITDA | DKK 712K | +253% |
| Net profit | DKK 446K | +13505% |
| Total assets | DKK 8,5M | +12% |
| Equity | DKK 2,1M | +27% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.633 | 9.359 | 9.082 | 7.050 | 7.740 |
| Staff expenses | -7.783 | -8.016 | -8.387 | -6.849 | -7.028 |
| EBITDA | 850 | 1.342 | 694 | 202 | 712 |
| Depreciation & amort. | -131 | -102 | -102 | -88 | -51 |
| EBIT | 719 | 1.241 | 593 | 114 | 661 |
| Net financials | -38 | -162 | -115 | -99 | -57 |
| Profit before tax | 681 | 1.078 | 477 | 15 | 604 |
| Tax | 161 | 244 | 164 | 12 | 158 |
| Net profit | 523 | 834 | 313 | 3 | 446 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.488 | 10.137 | 9.251 | 7.662 | 8.544 |
| Equity | 2.113 | 2.447 | 1.960 | 1.664 | 2.110 |
| Long-term debt | 0 | 0 | 2.350 | 2.144 | 1.926 |
| Short-term debt | 6.289 | 7.598 | 4.796 | 3.697 | 4.325 |
| Total debt | 6.289 | 7.598 | 7.145 | 5.841 | 6.251 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
JC Founder | Founder | 1993 |
PI Founder | Founder | 1993 |
PW Management | Management | 2009 |
HH | Founder | 1993 |
| Former (1) | ||
SF Audit | Audit | 1993 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Individual | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Faber | Audit | 0 companies |
| Joan Clare | Founder | 0 companies |
| Per Ingolf Thomsen | Founder | 0 companies |
| Poul Weinreich Jensen | Management | 0 companies |
| Hans Henrik Ploug Christophersen | Founder | 0 companies |