| Revenue | DKK 39,2M | +9% |
| EBITDA | DKK 3,4M | +14% |
| Net profit | DKK 889K | +151% |
| Total assets | DKK 51,8M | -3% |
| Equity | DKK 16M | -28% |
| Employees | 69 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 6.928 | 7.717 | 11.014 | 9.753 | 11.029 | 13.283 | 3.516 | 16.657 | 19.253 | 31.104 | 30.890 | 32.112 | 36.051 | 39.238 |
| Staff expenses | -0 | -5.527 | -6.072 | -6.314 | -6.975 | -6.855 | -10.974 | -3.111 | -13.255 | -15.951 | -22.938 | -28.161 | -29.905 | -33.044 | -35.796 |
| EBITDA | 1.009 | 1.401 | 1.646 | 4.700 | 2.778 | 4.174 | 2.309 | 405 | 3.388 | 3.302 | 7.774 | 2.393 | 2.155 | 3.008 | 3.442 |
| Depreciation & amort. | -0 | -273 | -307 | -294 | -243 | -216 | -270 | -76 | -394 | -499 | -702 | -780 | -733 | -905 | -1.029 |
| EBIT | 1.009 | 1.128 | 1.339 | 4.406 | 2.535 | 3.958 | 2.039 | 329 | 2.994 | 2.803 | 7.072 | 1.613 | 1.422 | 2.103 | 2.413 |
| Net financials | 0 | -240 | -140 | -452 | -270 | -224 | -209 | -75 | -213 | -190 | -355 | -668 | -885 | -1.138 | -1.238 |
| Profit before tax | 1.009 | 887 | 1.198 | 3.954 | 2.265 | 3.734 | 1.831 | 254 | 2.781 | 2.613 | 6.717 | 944 | 537 | 965 | 1.175 |
| Tax | -0 | 227 | 333 | 963 | 540 | 828 | 461 | 60 | 618 | 577 | 1.565 | 299 | 361 | 611 | 286 |
| Net profit | 1.009 | 660 | 865 | 2.991 | 1.725 | 2.906 | 1.370 | 194 | 2.162 | 2.036 | 5.152 | 645 | 176 | 354 | 889 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.640 | 13.720 | 15.727 | 17.835 | 20.068 | 23.789 | 26.293 | 26.289 | 28.188 | 29.566 | 34.938 | 43.202 | 46.652 | 53.593 | 51.799 |
| Equity | 7.254 | 7.614 | 8.479 | 3.470 | 7.135 | 10.040 | 11.410 | 11.605 | 13.767 | 15.803 | 20.955 | 21.600 | 21.776 | 22.130 | 16.019 |
| Long-term debt | 1.234 | 2.914 | 2.821 | 8.025 | 6.724 | 5.062 | 3.738 | 3.107 | 2.591 | 6.511 | 5.693 | 13.883 | 12.599 | 16.036 | 17.567 |
| Short-term debt | 2.032 | 3.062 | 4.276 | 6.194 | 6.002 | 8.443 | 10.851 | 11.304 | 11.527 | 6.825 | 7.295 | 6.614 | 11.474 | 14.543 | 17.138 |
| Total debt | 3.266 | 5.976 | 7.097 | 14.219 | 12.726 | 13.505 | 14.589 | 14.411 | 14.118 | 13.336 | 12.988 | 20.497 | 24.073 | 30.578 | 34.705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN | Audit | 2001 | — | — |
JR Founder | Founder | 2001 | — | — |
LK Audit | Audit | 2007 | — | — |
KS Management | Management | 2021 | — | — |
SC | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STRABISMUS ApS | Company | 50.0% | 50.0% | 2022 |
K.D.J. Holding 2 ApS | Company | 25.0% | 33.3% | 2022 |
Jensen Krøyer ApS | Company | 15.0% | 0.0% | 2022 |
KJ Samsø Holding II ApS | Company | 50.0% | 50.0% | 2015 |
K.D.J. Holding I ApS | Company | 66.7% | 66.7% | 2022 |
ExamVision A/S | Company | 25.0% | 25.0% | 2016 |
KJ Samsø Holding ApS | Company | 10.0% | 10.0% | 2015 |
Strabismus 3 ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Nygaard Nielsen | Audit | 0 companies |
| Jørn Rønvig | Founder | 0 companies |
| Lone Køhn Bundgaard | Audit | 0 companies |
| Kristian Schjødt Jensen | Management | 0 companies |
| Sannah Catherina Horn Krause | Audit | 0 companies |
| Michael Møller | Board of Directors | 0 companies |
| Kim David Jensen | Board of Directors | 0 companies |
| Per Krogh | Chairman | 0 companies |