| Revenue | DKK 16M | +136% |
| EBITDA | DKK 7,8M | +4837% |
| Net profit | DKK 6,4M | +3287% |
| Total assets | DKK 44,3M | +209% |
| Equity | DKK 8,7M | +277% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.947 | 8.818 | 5.813 | 6.786 | 15.996 |
| Staff expenses | -11.776 | -7.306 | -6.480 | -6.628 | -8.204 |
| EBITDA | 121 | 1.512 | -667 | 158 | 7.793 |
| Depreciation & amort. | -50 | -0 | -0 | -18 | -144 |
| EBIT | 71 | 1.512 | -667 | 140 | 7.649 |
| Net financials | -29 | -90 | -157 | 95 | 591 |
| Profit before tax | 42 | 1.422 | -824 | 235 | 8.240 |
| Tax | 9 | 315 | -181 | 46 | 1.813 |
| Net profit | 32 | 1.107 | -642 | 190 | 6.427 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.108 | 9.473 | 6.481 | 14.353 | 44.286 |
| Equity | 2.762 | 3.869 | 2.127 | 2.317 | 8.744 |
| Long-term debt | 947 | 518 | 537 | 553 | 574 |
| Short-term debt | 7.420 | 4.285 | 3.122 | 10.850 | 32.523 |
| Total debt | 8.367 | 4.803 | 3.659 | 11.404 | 33.097 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NJ Management | Management | 2022 |
| Former (4) | ||
PB Management | Management | 2001 – 2001 |
AU Management | Management | 2007 – 2022 |
BJ Management | Management | 2001 – 2007 |
HA Audit | Audit | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2007 | |
| Former (5) | ||
| Chairman | 2001 – 2006 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2001 – 2020 | |
| Board of Directors | 2001 – 2001 | |
| Chairman | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 | |
| Company | 0% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Arne Uttrup Christensen | Management | 0 companies |
| Bent Just Petersen | Management | 0 companies |
| Niels Jensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Arne Lundfold Bjerring | Chairman | 0 companies |
| Peter Nielsen | Chairman | 0 companies |
| Poul Erik Hyldig Boll | Board of Directors | 0 companies |
| Michael Strand Grue | Board of Directors | 0 companies |
| Flemming Kristensen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |