| Revenue | DKK 22,4M | +19% |
| EBITDA | DKK 4,9M | +59% |
| Net profit | DKK 3,4M | +92% |
| Total assets | DKK 25,4M | +13% |
| Equity | DKK 11,4M | +27% |
| Employees | 46 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.765 | 11.017 | 11.163 | 14.438 | 15.649 | 23.684 | 19.162 | 17.790 | 15.676 | 15.392 | 16.506 | 16.800 | 18.813 | 22.379 |
| Staff expenses | -11.799 | -9.806 | -9.101 | -10.237 | -12.212 | -17.344 | -16.831 | -14.468 | -13.756 | -12.907 | -13.345 | -14.526 | -15.747 | -17.496 |
| EBITDA | 1.966 | 1.211 | 2.062 | 4.200 | 3.437 | 6.341 | 2.331 | 3.322 | 1.921 | 2.485 | 3.162 | 2.253 | 3.066 | 4.883 |
| Depreciation & amort. | -376 | -302 | -421 | -422 | -558 | -581 | -537 | -529 | -385 | -369 | -316 | -226 | -243 | -240 |
| EBIT | 1.590 | 910 | 1.641 | 3.779 | 2.879 | 5.760 | 1.794 | 2.793 | 1.535 | 2.117 | 2.846 | 2.027 | 2.823 | 4.643 |
| Net financials | -319 | -381 | -730 | -135 | 165 | -479 | -532 | -547 | -221 | -93 | -150 | -442 | -508 | -230 |
| Profit before tax | 1.270 | 529 | 910 | 3.644 | 3.044 | 5.281 | 1.262 | 2.246 | 1.314 | 2.024 | 2.695 | 1.585 | 2.315 | 4.413 |
| Tax | 348 | 137 | 277 | 749 | 525 | 1.171 | 334 | 538 | 298 | 450 | 598 | 360 | 524 | 980 |
| Net profit | 923 | 392 | 633 | 2.895 | 2.519 | 4.110 | 927 | 1.708 | 1.017 | 1.573 | 2.097 | 1.225 | 1.791 | 3.433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.145 | 20.763 | 23.200 | 22.652 | 26.617 | 32.436 | 23.901 | 26.795 | 18.457 | 19.541 | 19.777 | 22.480 | 22.419 | 25.425 |
| Equity | 1.500 | 1.892 | 2.525 | 3.577 | 7.065 | 9.479 | 5.249 | 6.956 | 6.473 | 7.046 | 7.943 | 7.169 | 8.960 | 11.393 |
| Long-term debt | 0 | 0 | 0 | 2.000 | 0 | 0 | 0 | 0 | 0 | 418 | 901 | 564 | 875 | 1.294 |
| Short-term debt | 23.645 | 18.872 | 20.675 | 17.075 | 19.140 | 21.339 | 18.602 | 19.838 | 11.984 | 12.077 | 10.933 | 14.626 | 12.584 | 12.738 |
| Total debt | 23.645 | 18.872 | 20.675 | 19.075 | 19.140 | 21.339 | 18.602 | 19.838 | 11.984 | 12.494 | 11.834 | 15.190 | 13.459 | 14.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
ET Audit | Audit | 1998 | — | — |
CF Founder | Founder | 1998 | — | — |
EJ Founder | Founder | 1998 | — | — |
SO Management | Management | 2009 | — | — |
BA Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROJECTOR HOLDING A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marika Kirstine Poulsen | Chief Executive Officer | 0 companies |
| Erling Thomsen | Audit | 0 companies |
| Claus Frederik Langhoff | Founder | 0 companies |
| Ejler Jensen | Founder | 0 companies |
| Steffen Overgaard Dohn | Management | 0 companies |
| Bill Andersen | Founder | 0 companies |
| Morten Hartvig Jakobsen | Chairman | 0 companies |
| Charlotte Rohr Langhoff | Board of Directors | 0 companies |
| Kent Ejler Jensen | Board of Directors | 0 companies |
| Brian Thorsdal | Board of Directors | 0 companies |
| Frank Vestergaard Suhr Olesen | Board of Directors | 0 companies |
| Margrete Larsen | Board of Directors | 0 companies |