| Revenue | DKK 1,6M | -13% |
| EBITDA | DKK 375K | -26% |
| Net profit | DKK 254K | -28% |
| Total assets | DKK 4,6M | -5% |
| Equity | DKK 3,7M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.048 | 1.049 | 1.326 | 1.244 | 1.762 | 1.906 | 2.016 | 1.702 | 1.622 | 2.222 | 1.527 | 1.511 | 1.820 | 1.577 |
| Staff expenses | -620 | -675 | -798 | -908 | -1.032 | -1.032 | -1.130 | -1.180 | -1.230 | -1.326 | -1.391 | -1.179 | -1.314 | -1.201 |
| EBITDA | 419 | 365 | 512 | 316 | 729 | 804 | 886 | 522 | 393 | 896 | 137 | 331 | 506 | 375 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -20 | -18 | -17 | -2 | -30 | -65 | -65 | -60 | -49 | -45 |
| EBIT | 419 | 365 | 512 | 316 | 710 | 786 | 869 | 519 | 363 | 831 | 72 | 271 | 456 | 330 |
| Net financials | -37 | -32 | -34 | -24 | -17 | -11 | -16 | -12 | -16 | -20 | -24 | -16 | -3 | -4 |
| Profit before tax | 383 | 333 | 479 | 292 | 693 | 775 | 853 | 507 | 347 | 812 | 48 | 255 | 454 | 326 |
| Tax | 96 | 83 | 117 | 68 | 153 | 170 | 187 | 111 | 76 | 179 | 11 | 56 | 100 | 72 |
| Net profit | 287 | 250 | 362 | 224 | 539 | 605 | 666 | 396 | 271 | 633 | 37 | 199 | 354 | 254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 905 | 1.072 | 2.240 | 2.793 | 3.263 | 3.994 | 3.949 | 4.216 | 4.955 | 4.473 | 4.535 | 4.862 | 4.634 |
| Equity | — | 1.069 | 1.332 | 1.457 | 1.895 | 2.500 | 3.062 | 3.352 | 3.515 | 4.037 | 3.962 | 4.046 | 4.282 | 3.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 871 | 988 | 776 | 679 | 794 | 763 | 933 | 597 | 702 | 917 | 512 | 489 | 579 | 921 |
| Total debt | 871 | 988 | 776 | 783 | 898 | 763 | 933 | 597 | 702 | 917 | 512 | 489 | 579 | 921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Audit | Audit | 2006 | — | — |
BL Audit | Audit | 1993 | — | — |
MV Founder | Founder | 1993 | — | — |
SV Founder | Founder | 1993 | — | — |
| Founder | 1993 | — | — | |
MH Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Per Fogh Nielsen | Audit | 0 companies |
| Bjarne Leth Andersen | Audit | 0 companies |
| Michael Vieira Jensen | Founder | 0 companies |
| Søren Vagn Jensen | Founder | 0 companies |
| Margrethe Maria Sophia Grube Christensen | Founder | 0 companies |
| Morten Hillerup Seneca Andersen | Unofficial title | 0 companies |
| Bjarne Andersen | Board of Directors | 0 companies |
| Morten Villekold Andersen | Board of Directors | 0 companies |
| Erna Anna Kirstine Jensen | Board of Directors | 0 companies |