| Revenue | DKK 46,7M | +18% |
| EBITDA | DKK 7,9M | +212% |
| Net profit | DKK 5,2M | +177% |
| Total assets | DKK 40,4M | +9% |
| Equity | DKK 7,8M | +204% |
| Employees | 86 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 55.430 | 55.499 | 38.628 | 39.467 | 46.652 |
| Staff expenses | -27.865 | -28.322 | -34.598 | -46.286 | -38.797 |
| EBITDA | 14.472 | 12.290 | 3.847 | -7.018 | 7.855 |
| Depreciation & amort. | -494 | -936 | -1.315 | -1.842 | -2.182 |
| EBIT | 13.979 | 11.353 | 2.532 | -8.861 | 5.673 |
| Net financials | 258 | 864 | -82 | 133 | 1.033 |
| Profit before tax | 14.237 | 12.217 | 2.450 | -8.727 | 6.707 |
| Tax | 3.234 | 2.886 | 1.178 | -1.929 | 1.487 |
| Net profit | 11.002 | 9.332 | 1.271 | -6.798 | 5.220 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 43.459 | 42.972 | 37.501 | 36.961 | 40.433 |
| Equity | 27.829 | 32.161 | 9.362 | 2.564 | 7.784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.199 | 10.149 | 28.139 | 34.397 | 32.649 |
| Total debt | 15.199 | 10.149 | 28.139 | 34.397 | 32.649 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JL Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (1) | ||
MW Chief Executive Officer | Chief Executive Officer | 2006 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Chairman | 2022 | |
| Former (6) | ||
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2002 – 2007 | |
| Board of Directors | 2002 – 2005 | |
| Chairman | 2011 – 2022 | |
| Chairman | 2007 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2002 | |
| Individual | 5–9.99% | 5–9.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Willemoes Borgstrøm | Chief Executive Officer | 0 companies |
| Jessie Line Møller Micheletti Krogsgård | Chief Executive Officer | 0 companies |
| Atle Gran Lindstad | Board of Directors | 0 companies |
| Kristian Gulli Larsen | Board of Directors | 0 companies |
| Jess Michael Krelskov | Board of Directors | 0 companies |
| Ole Kaas Horsbøl | Board of Directors | 0 companies |
| Igor Vladimirovich Oleshchuk | Board of Directors | 0 companies |
| Erik Matthiesen | Chairman | 0 companies |
| Håvard Bungum | Chairman | 0 companies |
| Henning Miilmann Petersen | Chairman | 0 companies |