| Revenue | DKK 24M | +13% |
| EBITDA | DKK 4,4M | +185% |
| Net profit | DKK 3,3M | +41% |
| Total assets | DKK 24,2M | +20% |
| Equity | DKK 15,5M | +27% |
| Employees | 38 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.208 | 18.032 | 36.386 | 21.201 | 23.989 |
| Staff expenses | -14.870 | -15.324 | -27.569 | -19.638 | -19.541 |
| EBITDA | 4.338 | 2.708 | 8.785 | 1.563 | 4.448 |
| Depreciation & amort. | -114 | -218 | -513 | -394 | -337 |
| EBIT | 4.224 | 2.490 | 8.272 | 1.169 | 4.112 |
| Net financials | -28 | -66 | 53 | 1.468 | 107 |
| Profit before tax | 4.196 | 2.424 | 8.326 | 2.637 | 4.218 |
| Tax | 960 | 562 | 1.857 | 315 | 943 |
| Net profit | 3.237 | 1.862 | 6.468 | 2.321 | 3.275 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.770 | 15.622 | 19.041 | 20.091 | 24.174 |
| Equity | 5.748 | 4.409 | 9.878 | 12.199 | 15.474 |
| Long-term debt | 1.605 | 1.613 | 1.655 | 1.611 | 1.670 |
| Short-term debt | 12.409 | 9.574 | 7.103 | 6.140 | 6.874 |
| Total debt | 14.014 | 11.187 | 8.758 | 7.751 | 8.544 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SE Management | Management | 2019 |
JG Management | Management | 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Board of Directors | 2023 – 2023 | |
| Chairman | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Eldrup Sadowski | Management | 0 companies |
| Jesper Gejlsbjerg Hansen | Management | 0 companies |
| Niels Meidahl | Board of Directors | 0 companies |
| Jesper Carsten Leen Jensen | Board of Directors | 0 companies |
| Kirsten von Westen Frimann | Board of Directors | 0 companies |
| Peter Frandsen | Chairman | 0 companies |