| Revenue | DKK 14,7M | +82% |
| EBITDA | DKK 369K | +106% |
| Net profit | DKK -1,8M | +71% |
| Total assets | DKK 48,9M | -1% |
| Equity | DKK 17,5M | -9% |
| Employees | 26 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.201 | 21.396 | 10.711 | 8.075 | 14.660 |
| Staff expenses | -15.243 | -16.226 | -15.371 | -14.434 | -14.291 |
| EBITDA | 3.958 | 5.170 | -4.660 | -6.359 | 369 |
| Depreciation & amort. | -186 | -470 | -655 | -1.039 | -2.278 |
| EBIT | 3.772 | 4.700 | -5.315 | -7.398 | -1.908 |
| Net financials | -203 | -43 | -64 | -625 | -483 |
| Profit before tax | 3.570 | 4.657 | -5.379 | -8.023 | -2.392 |
| Tax | 795 | 1.062 | -1.128 | -1.732 | -592 |
| Net profit | 2.774 | 3.594 | -4.251 | -6.291 | -1.800 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 45.407 | 47.445 | 47.430 | 49.581 | 48.898 |
| Equity | 23.424 | 27.019 | 19.568 | 19.276 | 17.476 |
| Long-term debt | 1.264 | 0 | 857 | 0 | 0 |
| Short-term debt | 20.719 | 20.163 | 27.862 | 30.305 | 29.430 |
| Total debt | 21.983 | 20.163 | 27.862 | 30.305 | 29.430 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LM Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (3) | ||
TS Chief Executive Officer | Chief Executive Officer | 2019 – 2023 |
JD Management | Management | 2002 – 2019 |
MR Management | Management | 2012 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2022 | |
| Former (14) | ||
| Chairman | 2002 – 2003 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2021 – 2026 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2002 – 2002 | |
| Board of Directors | 2004 – 2014 | |
| Chairman | 2002 – 2002 | |
| Chairman | 2003 – 2017 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2002 – 2019 | |
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Individual | 100% | 100% | 2017 | |
| Company | 90–99.99% | 90–99.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Smedegaard Eland Andersen | Chief Executive Officer | 0 companies |
| Jan Degner | Management | 0 companies |
| Morten Remmer | Management | 0 companies |
| Line Miller | Chief Executive Officer | 0 companies |
| Stefan Fredrik Gunnar Wård | Board of Directors | 0 companies |
| Carsten Malby | Chairman | 0 companies |
| Helena Anna-Kristina Gustafsson | Chairman | 0 companies |
| Alviva Sabina Stolpe | Board of Directors | 0 companies |
| Sofie Maria Zettergren | Board of Directors | 0 companies |
| Linda Gabriella Säresand Larsson | Chairman | 0 companies |
| Morten Qvist Strunge | Board of Directors | 0 companies |
| Lene Hector | Board of Directors | 0 companies |
| Henrik Juul | Board of Directors | 0 companies |
| Niels Jørgen Kornerup | Chairman | 0 companies |
| Jan Duckert | Chairman | 0 companies |
| Per Jonas Tellander | Chairman | 0 companies |
| Jakob Kvist | Board of Directors | 0 companies |
| Claus Wamsler-Nielsen | Board of Directors | 0 companies |
| Ronnie Job | Board of Directors | 0 companies |
| Per Otto Valdemar Sjöberg | Chairman | 0 companies |
| Rasmus Højlund Lindstrøm | Board of Directors | 0 companies |