| Revenue | DKK 20,4M | +12% |
| EBITDA | DKK 6,4M | +8% |
| Net profit | DKK 3,5M | +7% |
| Total assets | DKK 24,1M | +9% |
| Equity | DKK 7,9M | +3% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.646 | 17.230 | 15.358 | 18.291 | 20.417 |
| Staff expenses | -10.293 | -11.843 | -11.894 | -12.400 | -14.017 |
| EBITDA | 4.353 | 5.370 | 3.421 | 5.891 | 6.365 |
| Depreciation & amort. | -1.186 | -1.123 | -1.316 | -1.289 | -1.529 |
| EBIT | 3.166 | 4.247 | 2.105 | 4.602 | 4.837 |
| Net financials | -9 | -209 | -221 | -357 | -297 |
| Profit before tax | 3.157 | 4.038 | 1.883 | 4.245 | 4.540 |
| Tax | 698 | 828 | 443 | 931 | 997 |
| Net profit | 2.460 | 3.210 | 1.440 | 3.314 | 3.543 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.899 | 21.164 | 20.222 | 22.104 | 24.128 |
| Equity | 6.876 | 7.586 | 5.826 | 7.700 | 7.943 |
| Long-term debt | 764 | 5.845 | 5.459 | 5.817 | 5.195 |
| Short-term debt | 4.146 | 6.666 | 7.908 | 7.466 | 9.786 |
| Total debt | 4.910 | 12.511 | 13.367 | 13.283 | 14.980 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
IL Founder | Founder | 1995 |
PM Founder | Founder | 1995 |
JS Management | Management | 2025 |
MB Founder | Founder | 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Chairman | 2015 | |
| Board of Directors | 2018 | |
JH | Board of Directors | 2015 |
| Former (2) | ||
| Board of Directors | 1995 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Laursen | Founder | 0 companies |
| Pia Merete Høj | Founder | 0 companies |
| Jacob Storm Østerberg | Management | 0 companies |
| Merete Blickfeldt Laursen | Founder | 0 companies |
| Thor Blickfeldt Laursen | Board of Directors | 0 companies |
| Nis Stemann Knudsen | Chairman | 0 companies |
| Bjarke Blickfeldt Laursen | Board of Directors | 0 companies |
| Hans Kurt Højberg Christensen | Board of Directors | 0 companies |
| Jørn Høj | Board of Directors | 0 companies |
| Peter Høj | Board of Directors | 0 companies |