| Revenue | DKK 7,8M | +18% |
| EBITDA | DKK 933K | +145% |
| Net profit | DKK 685K | +176% |
| Total assets | DKK 3,3M | -5% |
| Equity | DKK 1,8M | +62% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.698 | 7.479 | 6.743 | 6.644 | 7.842 |
| Staff expenses | -6.201 | -6.634 | -6.985 | -6.262 | -6.909 |
| EBITDA | 497 | 845 | -242 | 382 | 933 |
| Depreciation & amort. | -43 | -47 | -53 | -38 | -34 |
| EBIT | 455 | 797 | -295 | 344 | 899 |
| Net financials | -35 | -18 | -12 | -21 | -20 |
| Profit before tax | 419 | 780 | -306 | 323 | 879 |
| Tax | 110 | 181 | -58 | 75 | 194 |
| Net profit | 310 | 599 | -248 | 248 | 685 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.848 | 3.223 | 2.266 | 3.445 | 3.256 |
| Equity | 1.089 | 1.099 | 851 | 1.099 | 1.783 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.759 | 2.124 | 1.415 | 2.346 | 1.473 |
| Total debt | 1.759 | 2.124 | 1.415 | 2.346 | 1.473 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ST Chief Executive Officer | Chief Executive Officer | 2022 |
NB Founder | Founder | 1992 |
| Former (1) | ||
| Audit | 1996 – 2002 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2022 | |
| Former (2) | ||
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Torup Kristensen | Chief Executive Officer | 0 companies |
| Niels Bech Jensen | Founder | 0 companies |
| HENRIKSEN & LØNDORF REGISTREREDE REVISORER APS | Audit | 0 companies |
| Ole Borreskov Larsen | Board of Directors | 0 companies |
| Jan Halkjær | Board of Directors | 0 companies |
| Peter Magnus Hjorth-Hess | Board of Directors | 0 companies |
| Leif Storm Thøstesen | Chairman | 0 companies |