| Revenue | DKK 7,9M | -21% |
| EBITDA | DKK 1,9M | -51% |
| Net profit | DKK 996K | -62% |
| Total assets | DKK 35,7M | +6% |
| Equity | DKK 9,3M | -10% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.869 | 11.180 | 8.043 | 9.887 | 7.860 |
| Staff expenses | -4.909 | -5.698 | -6.335 | -5.959 | -5.937 |
| EBITDA | 3.959 | 5.483 | 1.708 | 3.928 | 1.923 |
| Depreciation & amort. | -78 | -23 | -9 | -886 | -912 |
| EBIT | 3.881 | 5.460 | 1.699 | 3.042 | 1.011 |
| Net financials | 233 | -945 | 490 | 319 | 239 |
| Profit before tax | 4.114 | 4.515 | 2.189 | 3.361 | 1.251 |
| Tax | 892 | 976 | 492 | 712 | 254 |
| Net profit | 3.222 | 3.539 | 1.697 | 2.649 | 996 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 28.784 | 30.982 | 31.339 | 33.626 | 35.714 |
| Equity | 8.426 | 10.935 | 8.572 | 10.248 | 9.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.358 | 20.047 | 22.599 | 22.971 | 26.224 |
| Total debt | 20.358 | 20.047 | 22.599 | 22.971 | 26.224 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LS Management | Management | 2010 |
| Former (3) | ||
JP Management | Management | 1998 – 2010 |
PJ Audit | Audit | 1998 – 1999 |
PE Management | Management | 1997 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2020 | |
| Former (6) | ||
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 1998 – 2013 | |
| Chairman | 1997 – 1998 | |
| Board of Directors | 2011 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Per Ottosen | Management | 0 companies |
| Lone Sekshøj-Christensen | Management | 0 companies |
| Paw Jønsson | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Erik Nyborg | Board of Directors | 0 companies |
| Anders Schnettler Kristensen | Board of Directors | 0 companies |
| Henrik von Scheel | Board of Directors | 0 companies |
| Morten Præstbrogaard | Board of Directors | 0 companies |
| Tonny Oggesen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Tommy Nørskov Rasmussen | Board of Directors | 0 companies |