| Revenue | DKK 10,8M | +3% |
| EBITDA | DKK 3,1M | +59% |
| Net profit | DKK 2,4M | +53% |
| Total assets | DKK 7,8M | +6% |
| Equity | DKK 4,9M | +9% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.229 | 6.439 | 9.385 | 10.520 | 10.790 |
| Staff expenses | -4.498 | -5.930 | -7.375 | -8.577 | -7.698 |
| EBITDA | 731 | 509 | 2.009 | 1.943 | 3.092 |
| Depreciation & amort. | -0 | -26 | -26 | -26 | -41 |
| EBIT | 731 | 484 | 1.984 | 1.918 | 3.051 |
| Net financials | 83 | 34 | 38 | 83 | 39 |
| Profit before tax | 814 | 517 | 2.022 | 2.001 | 3.090 |
| Tax | 181 | 119 | 453 | 425 | 681 |
| Net profit | 632 | 399 | 1.569 | 1.576 | 2.410 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.042 | 5.642 | 7.293 | 7.418 | 7.827 |
| Equity | 5.900 | 3.299 | 4.868 | 4.444 | 4.854 |
| Long-term debt | 620 | 468 | 432 | 465 | 664 |
| Short-term debt | 1.520 | 1.861 | 1.965 | 2.505 | 2.289 |
| Total debt | 2.140 | 2.330 | 2.397 | 2.971 | 2.953 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GP Management | Management | 2022 |
| Former (2) | ||
MS Management | Management | 2009 – 2013 |
PA Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2001 | |
| Former (3) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2009 | |
| Chairman | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sommer | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Gitte Pedersen | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Peter Nørgaard Andersen | Board of Directors | 0 companies |
| Jan Rasmussen | Chairman | 0 companies |
| Niels Aage Eriksen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Søren Christian Madsen | Board of Directors | 0 companies |