| Revenue | DKK 123,8M | +40% |
| EBITDA | DKK 83,2M | +63% |
| Net profit | DKK 59,5M | +61% |
| Total assets | DKK 191,9M | +29% |
| Equity | DKK 60,3M | +19% |
| Employees | 58 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 58.035 | 53.757 | 84.332 | 88.406 | 123.835 |
| Staff expenses | -29.806 | -32.487 | -34.162 | -37.236 | -40.667 |
| EBITDA | 28.229 | 21.269 | 50.170 | 51.170 | 83.168 |
| Depreciation & amort. | -4.460 | -3.659 | -4.267 | -4.911 | -6.707 |
| EBIT | 23.769 | 17.610 | 45.902 | 46.258 | 76.461 |
| Net financials | -145 | -79 | 1.485 | 1.067 | -2 |
| Profit before tax | 23.624 | 17.531 | 47.388 | 47.325 | 76.459 |
| Tax | 6.796 | -2.534 | 10.402 | 10.446 | 16.938 |
| Net profit | 16.827 | 20.065 | 36.985 | 36.879 | 59.520 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 110.273 | 104.804 | 144.593 | 148.395 | 191.920 |
| Equity | 56.840 | 46.905 | 53.891 | 50.770 | 60.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45.000 | 51.463 | 83.056 | 92.501 | 125.237 |
| Total debt | 45.000 | 51.463 | 83.056 | 92.501 | 125.237 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JD Management | Management | 2014 |
| Former (2) | ||
HC Management | Management | 2001 – 2010 |
KF Management | Management | 2010 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2014 | |
| Former (6) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2001 – 2010 | |
| Chairman | 2010 – 2014 | |
| Board of Directors | 2014 – 2020 | |
| Deputy Chairman | 2010 – 2014 | |
| Board of Directors | 2001 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Dominic | Management | 0 companies |
| Henrik Christian Schwartz | Management | 0 companies |
| Kennet Filsø Madsen | Management | 0 companies |
| Adrian Dumbrava | Board of Directors | 0 companies |
| Hans Christensen | Board of Directors | 0 companies |
| Hannes Moritz | Board of Directors | 0 companies |
| Jesper Ourø Jensen | Chairman | 0 companies |
| Robert McCafferty | Board of Directors | 0 companies |
| Erich Dörflinger | Board of Directors | 0 companies |
| Bjarne Sandager Nielsen | Deputy Chairman | 0 companies |
| Poul Erik Hansen | Board of Directors | 0 companies |