| Revenue | DKK 8,2M | +19% |
| EBITDA | DKK 861K | +1138% |
| Net profit | DKK 378K | +228% |
| Total assets | DKK 5,6M | -22% |
| Equity | DKK 2,3M | +19% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.143 | 8.015 | 10.179 | 6.906 | 8.222 |
| Staff expenses | -6.777 | -6.263 | -9.213 | -6.989 | -7.361 |
| EBITDA | 1.336 | 1.752 | 966 | -83 | 861 |
| Depreciation & amort. | -145 | -201 | -307 | -260 | -346 |
| EBIT | 1.191 | 1.551 | 659 | -343 | 515 |
| Net financials | -33 | -65 | -12 | -15 | -20 |
| Profit before tax | 1.158 | 1.486 | 647 | -358 | 495 |
| Tax | 264 | 332 | 152 | -62 | 117 |
| Net profit | 893 | 1.153 | 495 | -296 | 378 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.409 | 8.488 | 8.823 | 7.198 | 5.594 |
| Equity | 3.054 | 3.707 | 2.495 | 1.949 | 2.327 |
| Long-term debt | 166 | 203 | 477 | 338 | 216 |
| Short-term debt | 4.002 | 4.326 | 5.282 | 4.778 | 2.930 |
| Total debt | 4.168 | 4.530 | 5.759 | 5.116 | 3.146 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JP Management | Management | 2025 |
| Former (8) | ||
SS Management | Management | 2016 – 2016 |
KL Management | Management | 2004 – 2021 |
HE Management | Management | 1999 – 2009 |
| Audit | 2005 – 2008 | |
NE Management | Management | 1999 – 2004 |
MH Management | Management | 2021 – 2025 |
P | Audit | 1999 – 2005 |
| Audit | 2008 – 2008 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Søgaard | Management | 0 companies |
| Kim Lau Rasmussen | Management | 0 companies |
| Hans Erik Mølgaard | Management | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Jens Peter Nielsen Palmelund | Management | 0 companies |
| Ninna Elisabeth Mølgaard | Management | 0 companies |
| Michael Hrouda Thomsen | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Michael Møller | Board of Directors | 0 companies |
| Charlotte Ulsø Kronborg Bennetsen | Board of Directors | 0 companies |
| Søren Brinks Larsen | Chairman | 0 companies |
| Kasper Bjerremand Holst Mortensen | Board of Directors | 0 companies |