| Revenue | DKK 20,4M | +33% |
| EBITDA | DKK 7,3M | +117% |
| Net profit | DKK 5,2M | +113% |
| Total assets | DKK 64,1M | +39% |
| Equity | DKK 25,9M | +25% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.804 | 9.811 | 10.760 | 12.664 | 10.973 | 12.722 | 16.382 | 14.535 | 19.173 | 18.924 | 23.567 | 15.394 | 20.411 |
| Staff expenses | -7.245 | -7.635 | -8.469 | -7.672 | -7.792 | -7.987 | -8.966 | -9.429 | -10.117 | -11.261 | -13.941 | -12.028 | -13.089 |
| EBITDA | 2.946 | 2.238 | 1.184 | 4.800 | 3.181 | 4.735 | 7.416 | 5.107 | 9.056 | 7.664 | 9.626 | 3.366 | 7.321 |
| Depreciation & amort. | 56 | 31 | -17 | -17 | -17 | -54 | -68 | -84 | -45 | -49 | -99 | -203 | -302 |
| EBIT | 2.890 | 2.207 | 1.167 | 4.783 | 3.164 | 4.681 | 7.348 | 5.023 | 9.011 | 7.614 | 9.527 | 3.164 | 7.019 |
| Net financials | -437 | -414 | -434 | -639 | -425 | -250 | -211 | -343 | -164 | 87 | -94 | -18 | -343 |
| Profit before tax | 2.179 | 1.792 | 733 | 4.144 | 2.739 | 4.431 | 7.136 | 4.680 | 8.846 | 7.702 | 9.432 | 3.146 | 6.676 |
| Tax | 584 | 516 | 221 | 1.040 | 658 | 1.037 | 1.620 | 1.096 | 1.997 | 1.722 | 2.080 | 714 | 1.495 |
| Net profit | 1.595 | 1.276 | 512 | 3.104 | 2.080 | 3.394 | 5.517 | 3.583 | 6.850 | 5.979 | 7.352 | 2.432 | 5.181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.056 | 21.024 | 22.793 | 25.178 | 24.865 | 24.033 | 29.739 | 29.093 | 28.174 | 36.789 | 37.945 | 46.017 | 64.085 |
| Equity | 5.826 | 5.902 | 5.915 | 9.018 | 8.743 | 10.578 | 13.249 | 12.632 | 17.382 | 16.761 | 18.313 | 20.745 | 25.926 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.230 | 15.122 | 16.879 | 16.159 | 16.122 | 13.455 | 16.490 | 16.191 | 10.792 | 20.028 | 19.615 | 25.272 | 38.152 |
| Total debt | 15.230 | 15.122 | 16.879 | 16.159 | 16.122 | 13.455 | 16.490 | 16.461 | 10.792 | 20.028 | 19.615 | 25.272 | 38.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2026 | — | — |
KK Management | Management | 2000 | — | — |
JK Management | Management | 2004 | — | — |
MN Management | Management | 2026 | — | — |
JH Founder | Founder | 1999 | — | — |
NH Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOMPROMENT HOLDING AF 2007 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ibinger | Management | 0 companies |
| Kim Kristensen | Management | 0 companies |
| Jan Kristensen | Management | 0 companies |
| Mads Nesager Røge | Management | 0 companies |
| Jørgen Henrik Christensen | Founder | 0 companies |
| Niels Heidtmann | Management | 0 companies |
| Wolfgang Rainer | Chairman | 0 companies |
| Johan Van Der Biest | Board of Directors | 0 companies |
| Henrik Gert Jensen | Board of Directors | 0 companies |
| Andreas Christensen | Board of Directors | 0 companies |
| Henrik Dietrichsen | Chairman | 0 companies |