| Revenue | DKK 5,7M | +80% |
| EBITDA | DKK 2,6M | +440% |
| Net profit | DKK 1,9M | +246% |
| Total assets | DKK 4,5M | +35% |
| Equity | DKK 2,1M | +1044% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.855 | 5.207 | 4.929 | 4.766 | 4.636 | 3.186 | 5.748 |
| Staff expenses | -3.868 | -3.814 | -3.888 | -4.200 | -4.306 | -3.577 | -3.155 |
| EBITDA | 2.048 | 1.394 | 1.040 | 566 | -169 | -762 | 2.594 |
| Depreciation & amort. | 30 | -109 | -122 | -135 | -125 | -103 | -55 |
| EBIT | 2.018 | 1.285 | 918 | 430 | -295 | -865 | 2.538 |
| Net financials | -31 | -16 | -20 | -66 | 100 | -358 | -138 |
| Profit before tax | 1.986 | 1.268 | 898 | 364 | -195 | -1.223 | 2.400 |
| Tax | 567 | -189 | -29 | -134 | -28 | 99 | 474 |
| Net profit | 1.420 | 1.457 | 927 | 499 | -167 | -1.321 | 1.926 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.636 | 5.820 | 6.656 | 4.881 | 5.472 | 3.367 | 4.536 |
| Equity | 3.190 | 2.647 | 2.574 | 2.173 | 1.506 | 185 | 2.110 |
| Long-term debt | 0 | 0 | 260 | 260 | 260 | 260 | 0 |
| Short-term debt | 2.122 | 3.042 | 3.752 | 2.448 | 3.706 | 2.922 | 2.425 |
| Total debt | 2.122 | 3.042 | 4.012 | 2.708 | 3.966 | 3.182 | 2.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2012 | — | — |
EH Management | Management | 2008 | — | — |
TE Management | Management | 2003 | — | — |
MC Founder | Founder | 1997 | — | — |
BE Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Lyng | Management | 0 companies |
| Erik Hummelshøj Lauridsen | Management | 0 companies |
| Torben Egede | Management | 0 companies |
| Max Christoffersen | Founder | 0 companies |
| Bente Egede | Founder | 0 companies |