| Revenue | DKK 153,4M | +37% |
| EBITDA | DKK 51,8M | +117% |
| Net profit | DKK 39,4M | +137% |
| Total assets | DKK 146,8M | +35% |
| Equity | DKK 73,9M | +45% |
| Employees | 232 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.903 | 44.052 | 52.285 | -54.784 | 53.808 | 64.158 | 72.138 | 95.987 | 87.664 | 114.754 | 121.019 | 112.104 | 153.440 |
| Staff expenses | -35.146 | -32.104 | -32.127 | -35.215 | -44.652 | -47.996 | -50.216 | -61.194 | -63.284 | -86.121 | -86.986 | -88.233 | -101.654 |
| EBITDA | 8.735 | 11.937 | 20.158 | -17.475 | 8.461 | 16.162 | 21.920 | 33.870 | 23.961 | 28.592 | 33.989 | 23.863 | 51.757 |
| Depreciation & amort. | 1.851 | 1.450 | -1.193 | 1.020 | -998 | -1.195 | -1.235 | -1.651 | -2.140 | -2.294 | -2.132 | -2.534 | -2.069 |
| EBIT | 6.884 | 10.487 | 18.965 | -18.495 | 7.463 | 14.967 | 20.685 | 32.219 | 21.821 | 26.298 | 31.857 | 21.329 | 49.687 |
| Net financials | -441 | -146 | -221 | -243 | -246 | -337 | -278 | -271 | -497 | -507 | -1.130 | -38 | 853 |
| Profit before tax | 6.443 | 10.341 | 18.744 | -18.319 | 7.217 | 14.630 | 20.406 | 31.948 | 21.324 | 25.791 | 30.727 | 21.291 | 50.540 |
| Tax | 1.619 | 2.528 | 4.397 | -4.036 | 1.603 | 3.229 | 4.490 | 7.031 | 4.680 | 5.674 | 6.777 | 4.691 | 11.123 |
| Net profit | 4.824 | 7.812 | 14.346 | -14.283 | 5.614 | 11.401 | 15.916 | 24.917 | 16.643 | 20.116 | 23.949 | 16.599 | 39.417 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.385 | 32.339 | 32.012 | 45.861 | 48.989 | 49.203 | 59.775 | 80.107 | 71.072 | 122.333 | 111.063 | 109.029 | 146.827 |
| Equity | 15.835 | 14.147 | 22.993 | 23.026 | 14.390 | 15.691 | 28.307 | 44.725 | 26.368 | 30.484 | 44.434 | 51.033 | 73.950 |
| Long-term debt | 0 | 0 | 0 | 0 | 290 | 273 | 0 | 0 | 307 | 358 | 0 | 0 | 0 |
| Short-term debt | 18.402 | 18.105 | 8.964 | 22.672 | 34.238 | 33.239 | 31.468 | 35.382 | 44.397 | 91.491 | 66.630 | 57.996 | 72.877 |
| Total debt | 18.402 | 18.105 | 8.964 | 22.672 | 34.528 | 33.512 | 31.468 | 35.382 | 44.704 | 91.849 | 66.630 | 57.996 | 72.877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2012 | — | — |
GE Audit | Audit | 1994 | — | — |
LN Founder | Founder | 1994 | — | — |
LN Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IDÉ-PRO HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nors | Management | 0 companies |
| Gert Egon Sørensen | Audit | 0 companies |
| Lars Norgren Kopp | Founder | 0 companies |
| Laurits Nielsen | Founder | 0 companies |
| Lars Ravn Bering | Chairman | 0 companies |
| Søren Ulstrup | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Chairman | 0 companies |
| Peter Arndrup Poulsen | Chairman | 0 companies |
| Benny Madsen | Board of Directors | 0 companies |
| Jan Erik Bach | Board of Directors | 0 companies |
| John Lemvig Nors | Board of Directors | 0 companies |
| Anders Nors | Chairman | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Rikke Nors | Board of Directors | 0 companies |
| Tommy Nors | Deputy Chairman | 0 companies |
| Thomas Hougaard Bonde | Deputy Chairman | 0 companies |
| Allan Malmos Jeppesen | Board of Directors | 0 companies |