| Revenue | DKK 4,5M | +25% |
| EBITDA | DKK 2,3M | +52% |
| Net profit | DKK 1,8M | +51% |
| Total assets | DKK 2,7M | +39% |
| Equity | DKK 1,2M | +2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.588 | 2.727 | 2.962 | — | 3.681 | 3.433 | 3.426 | 3.358 | 3.800 | 4.896 | 5.061 | 4.558 | 3.566 | 4.462 |
| Staff expenses | -1.293 | -1.336 | -1.818 | -2.343 | -2.078 | -1.771 | -1.530 | -1.734 | -2.183 | -1.997 | -2.227 | -2.004 | -2.040 | -2.141 |
| EBITDA | 1.295 | 1.392 | 1.144 | 1.421 | 1.603 | 1.662 | 1.896 | 1.624 | 1.599 | 2.900 | 2.834 | 2.554 | 1.526 | 2.321 |
| Depreciation & amort. | 122 | -159 | -175 | -170 | -197 | -129 | -110 | -109 | -104 | -97 | -69 | -86 | -31 | -32 |
| EBIT | 1.173 | 1.232 | 969 | 1.250 | 1.406 | 1.533 | 1.786 | 1.515 | 1.495 | 2.803 | 2.765 | 2.468 | 1.495 | 2.290 |
| Net financials | 4 | 5 | -9 | 4 | 7 | 17 | 17 | 2 | 14 | 20 | 56 | 29 | 25 | -1 |
| Profit before tax | 1.176 | 1.237 | 960 | 1.255 | 1.413 | 1.550 | 1.803 | 1.516 | 1.510 | 2.823 | 2.822 | 2.497 | 1.520 | 2.288 |
| Tax | 301 | 317 | 248 | 297 | 314 | 345 | 398 | 335 | 335 | 627 | 625 | 554 | 341 | 506 |
| Net profit | 876 | 921 | 712 | 958 | 1.099 | 1.205 | 1.405 | 1.182 | 1.175 | 2.197 | 2.196 | 1.943 | 1.180 | 1.782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.201 | 2.703 | 2.801 | 2.720 | 2.647 | 2.727 | 2.893 | 2.628 | 3.195 | 4.106 | 3.908 | 3.573 | 1.949 | 2.718 |
| Equity | 1.376 | 1.421 | 1.233 | 1.491 | 1.640 | 1.705 | 1.905 | 1.682 | 1.675 | 2.697 | 2.696 | 2.443 | 1.220 | 1.249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 825 | 1.282 | 1.568 | 1.221 | 1.007 | 1.022 | 988 | 870 | 1.520 | 1.409 | 1.210 | 1.130 | 725 | 1.456 |
| Total debt | 825 | 1.282 | 1.568 | 1.221 | 1.007 | 1.022 | 988 | 946 | 1.520 | 1.409 | 1.210 | 1.130 | 725 | 1.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2006 | — | — |
JS Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INHOUSE HOLDING ApS | Company | 90.0% | 90.0% | 2025 |
Madoma Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Wasilewski-Beyer | Management | 0 companies |
| Jacob Steentoft | Founder | 0 companies |
| Katarzyna Wasilewska-Beyer | Board of Directors | 0 companies |
| Jesper Ravn Mortensen | Board of Directors | 0 companies |
| Per Appelon Larsen | Board of Directors | 0 companies |
| Tue Steen Andersen | Chairman | 0 companies |
| Tony Evald Clausen | Board of Directors | 0 companies |
| Anders Juel Sørensen | Board of Directors | 0 companies |
| Per Christian Hansen | Board of Directors | 0 companies |
| Michael Antitsch Mortensen | Board of Directors | 0 companies |