| Revenue | DKK 13,7M | +20% |
| EBITDA | DKK 4,2M | +50% |
| Net profit | DKK 1,6M | +11% |
| Total assets | DKK 48,7M | +17% |
| Equity | DKK 12,7M | +15% |
| Employees | 32 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.927 | 11.089 | 9.402 | 11.398 | 13.689 |
| Staff expenses | -7.587 | -7.517 | -7.852 | -8.409 | -9.208 |
| EBITDA | 3.341 | 3.572 | 1.550 | 2.827 | 4.233 |
| Depreciation & amort. | -519 | -612 | -703 | -494 | -813 |
| EBIT | 2.821 | 2.960 | 846 | 2.333 | 3.420 |
| Net financials | 7.241 | -538 | -610 | -789 | -1.310 |
| Profit before tax | 10.063 | 2.422 | 236 | 1.544 | 2.110 |
| Tax | 520 | 596 | -466 | 72 | 476 |
| Net profit | 9.543 | 1.826 | 702 | 1.472 | 1.634 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 41.991 | 30.062 | 37.178 | 41.588 | 48.713 |
| Equity | 22.482 | 8.905 | 9.608 | 11.079 | 12.714 |
| Long-term debt | 661 | 810 | 640 | 663 | 683 |
| Short-term debt | 18.848 | 20.347 | 26.930 | 29.846 | 35.316 |
| Total debt | 19.509 | 21.157 | 27.571 | 30.509 | 36.000 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
HW Founder | Founder | 1994 |
HJ Founder | Founder | 1994 |
KJ Management | Management | 2024 |
HM Founder | Founder | 1994 |
| Former (2) | ||
HF Management | Management | 1994 – 1994 |
HP Management | Management | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 2010 – 2021 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2013 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Flemming Haagen Jensen | Management | 0 companies |
| Hanne Wesenberg Jensen | Founder | 0 companies |
| Hans Jørgen Millner Nielsen | Founder | 0 companies |
| Knud Jesper Stærmose Andersen | Management | 0 companies |
| Helen Millner Bacquaert | Founder | 0 companies |
| Henrik Peter Akselsen | Management | 0 companies |
| Anne Willemoes | Board of Directors | 0 companies |
| Karen Syppli Stærmose | Board of Directors | 0 companies |
| Lars Johansson | Chairman | 0 companies |
| Jan Snogdal | Board of Directors | 0 companies |
| Carsten Torben Stenrøjl | Board of Directors | 0 companies |
| Torben Ingemann | Board of Directors | 0 companies |
| Niels Mogensen | Board of Directors | 0 companies |