| Revenue | DKK 84,2M | -28% |
| EBITDA | DKK -3M | -108% |
| Net profit | DKK -16,4M | -232% |
| Total assets | DKK 108,8M | -44% |
| Equity | DKK -16,2M | -202% |
| Employees | 111 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141.199 | 162.890 | 162.817 | 165.317 | 171.208 | 176.731 | 162.768 | 190.462 | 266.758 | 117.548 | 84.178 |
| Staff expenses | -93.534 | -117.518 | -116.991 | -114.491 | -103.362 | -120.797 | -109.181 | -122.279 | -184.735 | -77.804 | -76.052 |
| EBITDA | 19.028 | 15.710 | 18.517 | 11.906 | 10.834 | 18.793 | 20.412 | 34.175 | 29.280 | 39.745 | -3.022 |
| Depreciation & amort. | -1.247 | -1.104 | -1.215 | -1.339 | -2.565 | -8.347 | -7.839 | -8.382 | -10.983 | -7.841 | -1.514 |
| EBIT | 17.781 | 14.607 | 17.301 | 10.567 | 8.269 | 10.445 | 12.573 | 25.793 | 18.298 | 31.904 | -4.536 |
| Net financials | -104 | -637 | -199 | -658 | -677 | -1.642 | -576 | -523 | 224 | -13.430 | -11.623 |
| Profit before tax | 17.677 | 13.970 | 17.102 | 9.909 | 7.592 | 8.803 | 11.997 | 25.271 | 18.521 | 18.474 | -16.159 |
| Tax | 5.602 | 4.041 | 5.367 | 2.666 | 1.850 | 2.345 | 3.144 | 6.007 | 6.127 | 6.042 | 260 |
| Net profit | 12.075 | 9.929 | 11.736 | 7.244 | 5.742 | 6.458 | 8.852 | 19.263 | 12.394 | 12.431 | -16.419 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.031 | 38.207 | 38.373 | 41.239 | 50.201 | 77.287 | 111.407 | 101.375 | 130.365 | 193.238 | 108.762 |
| Equity | 7.777 | 3.489 | 18.428 | 6.983 | 2.704 | 18.639 | 11.900 | 24.065 | -61.850 | 15.838 | -16.231 |
| Long-term debt | 172 | 346 | 487 | 549 | 645 | 8.470 | 8.558 | 9.021 | 16.992 | 10.366 | 9.790 |
| Short-term debt | 7.375 | 4.862 | 15.099 | 27.032 | 35.814 | 43.413 | 90.950 | 68.289 | 174.488 | 167.033 | 115.203 |
| Total debt | 26.254 | 34.718 | 15.586 | 27.581 | 36.459 | 51.883 | 99.508 | 77.310 | 192.215 | 177.399 | 124.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MF Management | Management | 2021 | — | — |
JÅ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JG Management | Management | 2016 | — | — |
RL Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JG Founder | Founder | 1999 | — | — |
HK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VSTG Denmark Holding ApS | Company | 100.0% | 100.0% | 2022 |
EGN Group Holding A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jørgensen | Chief Executive Officer | 0 companies |
| Mette Flansmose | Management | 0 companies |
| Jonatan Åge Persson | Chief Executive Officer | 0 companies |
| Jørgen Glenn Andersen | Management | 0 companies |
| Rikke Lolk Fjeldsted | Chief Executive Officer | 0 companies |
| Jørgen Galsgaard | Founder | 0 companies |
| Hans Kurt Kjær Hansen | Management | 0 companies |
| Samuel James Reese | Chairman | 0 companies |
| Carol-Teigue Jean Thomas | Board of Directors | 0 companies |
| Thomas Knud Hess-Petersen | Chairman | 0 companies |
| Jens Erik Karlskov Jensen | Chairman | 0 companies |
| Janne Karlskov Jensen | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Jeanette Galsgaard | Board of Directors | 0 companies |
| Nicholas Richard Bellomo | Board of Directors | 0 companies |