| Revenue | DKK 36,8M | +29% |
| EBITDA | DKK 7,6M | +191% |
| Net profit | DKK 5,3M | +308% |
| Total assets | DKK 20,8M | +59% |
| Equity | DKK 12,3M | +76% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.867 | 20.261 | 15.871 | 28.487 | 36.837 |
| Staff expenses | -12.371 | -13.387 | -11.191 | -10.300 | -11.344 |
| EBITDA | 6.496 | 6.874 | 4.680 | 2.595 | 7.565 |
| Depreciation & amort. | -377 | -580 | -410 | -642 | -753 |
| EBIT | 6.119 | 6.294 | 4.270 | 1.953 | 6.812 |
| Net financials | -211 | -6 | 450 | -282 | -26 |
| Profit before tax | 5.908 | 6.288 | 4.720 | 1.671 | 6.786 |
| Tax | 1.316 | 1.299 | 868 | 375 | 1.501 |
| Net profit | 4.592 | 4.988 | 3.852 | 1.295 | 5.286 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.471 | 14.182 | 13.197 | 13.081 | 20.764 |
| Equity | 6.888 | 7.477 | 8.291 | 6.967 | 12.253 |
| Long-term debt | 1.350 | 0 | 1.000 | 1.276 | 1.064 |
| Short-term debt | 9.069 | 6.600 | 3.810 | 4.776 | 7.312 |
| Total debt | 10.419 | 6.600 | 4.810 | 6.052 | 8.376 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JJ Founder | Founder | 1995 |
KS Founder | Founder | 1995 |
LM Management | Management | 2026 |
| Former (4) | ||
IR | Audit | 1995 – 2021 |
TS Management | Management | 2024 – 2026 |
KE Management | Management | 1996 – 1999 |
MF Management | Management | 2019 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (3) | ||
| Board of Directors | 2024 – 2025 | |
| Chairman | 2022 – 2024 | |
| Chairman | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Refsgaard Jensen | Audit | 0 companies |
| Jørgen Johansen | Founder | 0 companies |
| Kjeld Skjøde | Founder | 0 companies |
| Tobias Smith | Management | 0 companies |
| Lars Mynderup | Management | 0 companies |
| Knud Erik Johansen | Management | 0 companies |
| Martin Friis Diemer | Management | 0 companies |
| Holger Carsten Hansen | Chairman | 0 companies |
| Jannie Hoffmann Skyum | Board of Directors | 0 companies |
| Henrik Christian Schmidt | Chairman | 0 companies |
| René Fausing Kylkjær | Board of Directors | 0 companies |
| Thomas Raunsbæk | Chairman | 0 companies |