| Revenue | DKK 200M | +22% |
| EBITDA | DKK 17,7M | +55% |
| Net profit | DKK 13,1M | +79% |
| Total assets | DKK 81,1M | +35% |
| Equity | DKK 42,7M | +44% |
| Employees | 107 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65.271 | 45.300 | 51.699 | 69.647 | 78.303 | 81.213 | 92.430 | 83.415 | 89.469 | 96.839 | 124.111 | 164.425 | 200.026 |
| Staff expenses | -33.832 | -30.020 | -31.606 | -47.154 | -53.987 | -52.496 | -57.840 | -56.052 | -54.686 | -55.558 | -70.421 | -83.994 | -92.340 |
| EBITDA | 3.488 | 1.079 | 1.921 | 2.045 | 2.935 | 3.051 | 8.005 | -4.847 | 8.064 | 9.050 | 9.852 | 11.429 | 17.741 |
| Depreciation & amort. | -166 | -123 | -204 | -91 | -156 | -376 | -172 | -140 | -130 | -283 | -331 | -1.935 | -1.830 |
| EBIT | 3.322 | 956 | 1.717 | 1.954 | 2.779 | 2.675 | 7.833 | -4.987 | 7.934 | 8.767 | 9.521 | 9.494 | 15.911 |
| Net financials | -77 | 82 | 28 | 122 | -466 | -274 | -206 | -1.507 | 347 | 335 | 449 | 235 | 1.111 |
| Profit before tax | 3.245 | 1.038 | 1.745 | 2.076 | 2.313 | 2.401 | 7.627 | -6.494 | 8.281 | 9.102 | 9.970 | 9.729 | 17.022 |
| Tax | 861 | 294 | 455 | 556 | 703 | 610 | 2.213 | -1.072 | 1.750 | 1.874 | 2.328 | 2.392 | 3.923 |
| Net profit | 2.384 | 744 | 1.290 | 1.520 | 1.610 | 1.791 | 5.414 | -5.422 | 6.531 | 7.228 | 7.642 | 7.337 | 13.099 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.826 | 17.633 | 18.334 | 26.869 | 26.895 | 28.953 | 36.111 | 29.871 | 35.377 | 45.390 | 50.316 | 60.243 | 81.142 |
| Equity | 5.599 | 4.899 | 6.331 | 7.676 | 8.752 | 10.321 | 14.023 | 4.480 | 11.007 | 16.522 | 19.164 | 29.596 | 42.695 |
| Long-term debt | 634 | 324 | 0 | 0 | 0 | 0 | 0 | 1.758 | 4.534 | 8.462 | 7.524 | 4.710 | 4.782 |
| Short-term debt | 9.893 | 12.157 | 11.714 | 18.940 | 16.765 | 17.620 | 21.311 | 23.052 | 18.909 | 19.526 | 22.768 | 25.007 | 32.416 |
| Total debt | 10.527 | 12.481 | 11.714 | 18.940 | 16.765 | 17.620 | 21.311 | 24.810 | 23.443 | 27.988 | 30.292 | 29.717 | 37.198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2016 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Audit | 2000 | — | — | |
FF Management | Management | 2020 | — | — |
RD Management | Management | 2001 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CW Management | Management | 2005 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
LAURA ApS | Company | 15.0% | 15.0% | 2025 |
Frost. ApS | Company | 5.0% | 5.0% | 2022 |
JS Holding af 1. juni 2016 ApS | Company | 5.0% | 5.0% | 2022 |
MEJ CONSULT ApS | Company | 5.0% | 5.0% | 2022 |
Pollas Invest ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Pollas | Management | 0 companies |
| Anders Vilhelm Bork Hansen | Chief Executive Officer | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Flemming Frost | Management | 0 companies |
| Rene Denker | Management | 0 companies |
| Mads Eske Due Jessen | Chief Executive Officer | 0 companies |
| Christian Wendt | Management | 0 companies |
| Lars Bork Dylander | Chief Executive Officer | 0 companies |
| Niels Dahl-Sørensen | Chairman | 0 companies |
| Vincent Louise J Simioni | Board of Directors | 0 companies |
| Caroline Søeborg Ahlefeldt-Laurvig-Bille | Chairman | 0 companies |
| Anders Michael Hauch | Board of Directors | 0 companies |
| Hans Pihlkjær Dydensborg | Board of Directors | 0 companies |
| Torben Finnemann | Board of Directors | 0 companies |
| Sten Tore Sanberg Davidsen | Deputy Chairman | 0 companies |
| Khalil Hodaibi | Chairman | 0 companies |
| Fred Arne Johnsen | Board of Directors | 0 companies |
| Jeroen Cornelis Johannes Bik | Board of Directors | 0 companies |