| Revenue | DKK 39M | -14% |
| EBITDA | DKK 28,8M | -16% |
| Net profit | DKK 23M | -18% |
| Total assets | DKK 63,1M | -13% |
| Equity | DKK 29,1M | -16% |
| Employees | 59 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 683 | 24.973 | 40.611 | 45.186 | 39.032 |
| Staff expenses | -944 | -8.358 | -11.700 | -11.098 | -10.263 |
| EBITDA | -261 | 16.615 | 28.910 | 34.088 | 28.770 |
| Depreciation & amort. | -18 | -72 | -93 | -129 | -0 |
| EBIT | -280 | 16.543 | 28.818 | 33.959 | 28.770 |
| Net financials | 2.307 | -32 | 162 | 2.096 | 731 |
| Profit before tax | 2.027 | 16.512 | 28.979 | 36.055 | 29.500 |
| Tax | 447 | 3.665 | 6.375 | 7.959 | 6.493 |
| Net profit | 1.580 | 12.846 | 22.604 | 28.096 | 23.007 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 31.160 | 32.559 | 60.832 | 72.239 | 63.138 |
| Equity | 3.057 | 15.903 | 26.507 | 34.631 | 29.110 |
| Long-term debt | 23.821 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.276 | 16.650 | 34.325 | 37.608 | 34.029 |
| Total debt | 28.097 | 16.650 | 34.325 | 37.608 | 34.029 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AD Management | Management | 2005 |
LA Founder | Founder | 1998 |
| Former (1) | ||
NO Audit | Audit | 1998 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Former (2) | ||
| Board of Directors | 2004 – 2018 | |
| Chairman | 2004 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2009 | |
| Company | 20–24.99% | 20–24.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Dahl Engberg | Management | 0 companies |
| Niels Ove Jørgensen | Audit | 0 companies |
| Lona Andersen | Founder | 0 companies |
| Jan Helmer Dahl Andersen | Board of Directors | 0 companies |
| Hans Helmer Dahl Andersen | Chairman | 0 companies |
| Jens Anders Engberg | Chairman | 0 companies |