| Revenue | DKK 10,7M | +10% |
| EBITDA | DKK 10,5M | +17% |
| Net profit | DKK 1,9M | +1196% |
| Total assets | DKK 188,9M | +0% |
| Equity | DKK 12,2M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 1.004 | 1.353 | — | 2.844 | 5.585 | 5.132 | 5.127 | 6.822 | 9.004 | 11.901 | 9.801 | 10.734 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171 | 1.004 | 1.353 | 1.799 | 2.844 | 5.585 | 5.132 | 5.127 | 6.822 | 9.004 | 11.901 | 8.958 | 10.518 |
| Depreciation & amort. | 264 | 1.675 | 1.794 | -1.067 | -1.348 | -1.663 | -1.681 | -2.173 | -3.161 | -3.430 | -3.790 | -3.789 | -3.718 |
| EBIT | -93 | -671 | -442 | 732 | 1.496 | 3.921 | 3.451 | 2.954 | 3.661 | 5.574 | 8.111 | 5.169 | 6.800 |
| Net financials | -727 | -611 | -861 | -1.122 | -1.567 | -1.519 | -1.442 | -2.547 | -2.384 | -3.027 | -3.482 | -5.058 | -4.715 |
| Profit before tax | -820 | -1.281 | -1.302 | -390 | -71 | 2.403 | 2.009 | 407 | 1.277 | 2.547 | 4.629 | 111 | 2.085 |
| Tax | -118 | 16 | 82 | 124 | 291 | 412 | 170 | 105 | 159 | 619 | 447 | 282 | 210 |
| Net profit | -701 | -1.298 | -1.385 | -514 | -363 | 1.991 | 1.839 | 302 | 1.118 | 1.928 | 4.183 | -171 | 1.876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.201 | 24.408 | 41.429 | 55.752 | 68.232 | 73.659 | 90.807 | 129.598 | 143.539 | 170.298 | 187.498 | 189.046 | 188.860 |
| Equity | 1.712 | 415 | -970 | -484 | -847 | 1.144 | 2.983 | 3.286 | 4.404 | 6.332 | 10.515 | 10.344 | 12.220 |
| Long-term debt | 9.126 | 8.785 | 14.752 | 20.648 | 27.586 | 32.149 | 33.418 | 57.917 | 55.817 | 53.504 | 65.871 | 68.223 | 63.159 |
| Short-term debt | 12.362 | 15.209 | 27.647 | 35.588 | 41.493 | 40.366 | 54.406 | 68.396 | 83.317 | 110.461 | 111.112 | 110.478 | 113.481 |
| Total debt | 21.488 | 23.994 | 42.399 | 56.236 | 69.079 | 72.515 | 87.824 | 126.313 | 139.135 | 163.966 | 176.983 | 178.702 | 176.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2000 | — | — |
MJ Management | Management | 2003 | — | — |
DS Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Deputy Chairman | 2012 | — | — | |
SD | Deputy Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEN SOCIALE UDVIKLINGSFOND | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Poul John Altschuler | Management | 0 companies |
| Michael Johan Hansen | Management | 0 companies |
| Den Sociale Udviklingsfond | Founder | 0 companies |
| Dorthe Drivsholm | Board of Directors | 0 companies |
| Dennis Schrøder Holmgreen | Board of Directors | 0 companies |
| Claus Tvede Geisler | Board of Directors | 0 companies |
| Max Lyreskov | Board of Directors | 0 companies |
| Ingelise Mølgaard Jensen | Board of Directors | 0 companies |
| Karen Heebøll | Chairman | 0 companies |
| Bjørn Buchholtz Christiansen | Chairman | 0 companies |
| Mads Hedegaard Richmond | Board of Directors | 0 companies |
| Niels Henry Andersen | Chairman | 0 companies |
| Ejgil Aagaard Jørgensen | Board of Directors | 0 companies |
| Marlene Hyldgaard Koch | Board of Directors | 0 companies |
| Lars Borg Tønning | Board of Directors | 0 companies |
| Kaj Vestergaard Nielsen | Deputy Chairman | 0 companies |
| Karin Merete Laursen | Board of Directors | 0 companies |
| Vickie Marion Dalgaard Monsen | Board of Directors | 0 companies |
| Susanne Ritta Jespersen | Chairman | 0 companies |
| Leo Hindskov Knudsen | Deputy Chairman | 0 companies |
| Stig Due | Deputy Chairman | 0 companies |