| Revenue | DKK 4,7M | -2% |
| EBITDA | DKK 524K | +55% |
| Net profit | DKK 342K | +27% |
| Total assets | DKK 2,5M | +34% |
| Equity | DKK 850K | +13% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.386 | 5.108 | 5.902 | 4.818 | 4.722 |
| Staff expenses | -3.151 | -4.093 | -5.014 | -4.438 | -4.198 |
| EBITDA | 235 | 1.015 | 889 | 337 | 524 |
| Depreciation & amort. | -73 | -104 | -154 | -89 | -74 |
| EBIT | 162 | 911 | 735 | 248 | 450 |
| Net financials | -924 | 14 | -80 | 76 | -6 |
| Profit before tax | -762 | 926 | 655 | 324 | 444 |
| Tax | 31 | 203 | 151 | 54 | 102 |
| Net profit | -793 | 723 | 504 | 270 | 342 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.549 | 2.365 | 2.500 | 1.875 | 2.517 |
| Equity | -510 | 213 | 718 | 752 | 850 |
| Long-term debt | 500 | 743 | 637 | 230 | 47 |
| Short-term debt | 2.558 | 1.408 | 1.124 | 893 | 1.620 |
| Total debt | 3.059 | 2.152 | 1.761 | 1.123 | 1.667 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LA Management | Management | 2026 |
KA Management | Management | 2001 |
| Former (3) | ||
PB Management | Management | 2001 – 2001 |
JM Audit | Audit | 2001 – 2011 |
HA Audit | Audit | 2001 – 2001 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2026 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Laura Andersen | Management | 0 companies |
| Jan Moustgaard | Audit | 0 companies |
| Karsten Andersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |