| Revenue | DKK 3,3M | -3% |
| EBITDA | DKK 1,4M | +4% |
| Net profit | DKK 1M | +8% |
| Total assets | DKK 5,8M | +50% |
| Equity | DKK 2,8M | +9% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.149 | 3.190 | 3.352 | 3.440 | 3.325 |
| Staff expenses | -2.165 | -2.514 | -2.258 | -2.065 | -1.896 |
| EBITDA | 984 | 677 | 1.094 | 1.375 | 1.428 |
| Depreciation & amort. | -145 | -132 | -119 | -103 | -74 |
| EBIT | 840 | 544 | 975 | 1.272 | 1.354 |
| Net financials | -34 | -40 | -28 | -30 | 4 |
| Profit before tax | 806 | 504 | 947 | 1.243 | 1.358 |
| Tax | 189 | 123 | 228 | 291 | 327 |
| Net profit | 616 | 381 | 719 | 952 | 1.032 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.639 | 3.572 | 3.600 | 3.863 | 5.796 |
| Equity | 2.646 | 2.027 | 2.246 | 2.597 | 2.829 |
| Long-term debt | 679 | 461 | 332 | 206 | 2.285 |
| Short-term debt | 1.308 | 1.085 | 1.023 | 1.059 | 681 |
| Total debt | 1.987 | 1.546 | 1.354 | 1.265 | 2.965 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LH Founder | Founder | 1997 |
CH Founder | Founder | 1997 |
MB Management | Management | 2014 |
| Former (1) | ||
EV | Audit | 1997 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2014 | |
| Former (2) | ||
| Board of Directors | 1997 – 2011 | |
| Board of Directors | 2014 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Hartmann | Founder | 0 companies |
| Carsten Holm Petersen | Founder | 0 companies |
| Mads Bo Hallstrøm Jensen | Management | 0 companies |
| Erling Varmark Jakobsen | Audit | 0 companies |
| Camilla Hallstrøm Jensen | Board of Directors | 0 companies |
| Susanne Petersen | Board of Directors | 0 companies |
| Christian Michael Peter Hartmann | Board of Directors | 0 companies |