| Revenue | DKK 9,6M | +14% |
| EBITDA | DKK 776K | +26% |
| Net profit | DKK 589K | +20% |
| Total assets | DKK 5,3M | +15% |
| Equity | DKK 3,8M | +10% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.186 | 10.100 | 9.279 | 8.421 | 9.562 |
| Staff expenses | -7.343 | -8.200 | -8.019 | -7.805 | -8.786 |
| EBITDA | 1.842 | 1.900 | 1.210 | 615 | 776 |
| Depreciation & amort. | -51 | -51 | -50 | -10 | -0 |
| EBIT | 1.792 | 1.849 | 1.160 | 605 | 776 |
| Net financials | -8 | -30 | -10 | 6 | 3 |
| Profit before tax | 1.784 | 1.819 | 1.150 | 612 | 779 |
| Tax | 398 | 404 | 258 | 120 | 190 |
| Net profit | 1.385 | 1.415 | 892 | 491 | 589 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.841 | 5.141 | 4.691 | 4.611 | 5.281 |
| Equity | 3.009 | 3.213 | 3.405 | 3.451 | 3.790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.588 | 1.661 | 1.036 | 917 | 1.193 |
| Total debt | 2.588 | 1.661 | 1.036 | 917 | 1.193 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CG Management | Management | 2020 |
| Former (2) | ||
PK Management | Management | 2008 – 2016 |
MP Management | Management | 2006 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2020 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2020 | |
| Former (4) | ||
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Gjørtz | Management | 0 companies |
| Peter Kristian Dahl Henriksen | Management | 0 companies |
| Mark Philip Lynn le Fèvre | Management | 0 companies |
| Kis Bodilsen | Chairman | 0 companies |
| Endymion Blank | Board of Directors | 0 companies |
| Kirsten Hjørnholm Lilleøre | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Berith Skinhøj Pedersen | Board of Directors | 0 companies |
| Niels Christian Andersen | Board of Directors | 0 companies |
| Ida Merete Zeuthen | Board of Directors | 0 companies |