| Revenue | DKK 3,2M | +137% |
| EBITDA | DKK 548K | +141% |
| Net profit | DKK 91K | +113% |
| Total assets | DKK 13,9M | -7% |
| Equity | DKK 6,4M | +1% |
| Employees | 13 | — |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.666 | 4.156 | 3.851 | 1.365 | 3.234 |
| Staff expenses | -2.995 | -2.977 | -2.633 | -1.137 | -2.661 |
| EBITDA | 1.671 | 1.065 | 1.200 | 228 | 548 |
| Depreciation & amort. | -131 | -145 | -155 | -54 | -155 |
| EBIT | 1.540 | 921 | 1.045 | 174 | 393 |
| Net financials | 801 | -502 | -200 | -115 | -275 |
| Profit before tax | 2.341 | 419 | 845 | 59 | 118 |
| Tax | 360 | 183 | 210 | 16 | 27 |
| Net profit | 1.981 | 236 | 635 | 43 | 91 |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.041 | 13.703 | 14.129 | 14.989 | 13.907 |
| Equity | 9.380 | 5.616 | 6.252 | 6.294 | 6.385 |
| Long-term debt | 0 | 0 | 162 | 172 | 178 |
| Short-term debt | 7.464 | 7.872 | 7.549 | 8.341 | 7.131 |
| Total debt | 7.464 | 7.872 | 7.711 | 8.513 | 7.309 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JL Management | Management | 1998 |
MB Management | Management | 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Ladegaard Nielsen | Management | 0 companies |
| Michael Blædel Seidenfaden | Management | 0 companies |
| Jan Erik Larsen | Chairman | 0 companies |