| Revenue | DKK 64,8M | +20% |
| EBITDA | DKK 22,3M | +21% |
| Net profit | DKK 15,7M | +33% |
| Total assets | DKK 37,2M | +18% |
| Equity | DKK 16,3M | +47% |
| Employees | 111 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.228 | 2.939 | 5.224 | 5.901 | 5.375 | 9.711 | 14.528 | 22.902 | 28.661 | 39.917 | 59.851 | 53.729 | 54.213 | 64.818 |
| Staff expenses | -3.962 | -4.022 | -4.683 | -5.542 | -7.061 | -7.855 | -10.333 | -12.616 | -15.319 | -19.275 | -28.140 | -30.783 | -35.822 | -42.559 |
| EBITDA | -734 | -1.083 | 540 | 359 | -1.686 | 1.856 | 4.195 | 10.286 | 13.342 | 20.642 | 31.711 | 22.946 | 18.391 | 22.258 |
| Depreciation & amort. | -223 | -319 | -265 | -249 | -237 | -242 | -320 | -452 | -805 | -1.377 | -1.838 | -2.396 | -3.049 | -1.635 |
| EBIT | -957 | -1.402 | 275 | 110 | -1.923 | 1.615 | 3.876 | 9.835 | 12.537 | 19.265 | 29.873 | 20.550 | 15.342 | 20.624 |
| Net financials | -56 | -96 | -177 | -80 | -89 | -74 | -0 | 1 | -74 | -160 | -470 | -167 | -83 | -207 |
| Profit before tax | -1.013 | -1.498 | 98 | 30 | -2.011 | 1.541 | 3.876 | 9.836 | 12.463 | 19.105 | 29.403 | 20.383 | 15.260 | 20.416 |
| Tax | -2 | -57 | -0 | -8 | -0 | -592 | 793 | 2.249 | 2.754 | 4.297 | 6.405 | 4.597 | 3.429 | 4.710 |
| Net profit | -1.011 | -1.441 | 98 | 39 | -2.011 | 2.133 | 3.083 | 7.587 | 9.709 | 14.808 | 22.999 | 15.786 | 11.831 | 15.707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.362 | 3.019 | 3.097 | 3.342 | 3.349 | 5.425 | 10.549 | 22.168 | 27.181 | 39.769 | 40.841 | 43.728 | 31.534 | 37.215 |
| Equity | -1.915 | -3.356 | -3.258 | 331 | -1.681 | 2.027 | 5.110 | 11.897 | 15.606 | 24.415 | 15.275 | 20.287 | 11.105 | 16.311 |
| Long-term debt | 2.066 | 2.066 | 3.563 | 0 | 581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 830 |
| Short-term debt | 3.153 | 4.309 | 2.792 | 3.011 | 4.448 | 3.399 | 5.418 | 10.031 | 11.263 | 14.864 | 24.899 | 22.521 | 19.348 | 18.521 |
| Total debt | 5.219 | 6.375 | 6.355 | 3.011 | 5.030 | 3.399 | 5.418 | 10.031 | 11.263 | 14.864 | 24.899 | 22.521 | 19.348 | 19.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
AM Audit | Audit | 2004 | — | — |
| Audit | 2003 | — | — | |
AA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
IB Management | Management | 2002 | — | — |
TP Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIE5 Datterholding 11 ApS | Company | 100.0% | 100.0% | 2021 |
Lønskov ApS | Company | 33.3% | 90.0% | 2017 |
IN´OVO HEALTH GROUP ApS | Company | 50.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Anne Mette Høffner | Audit | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Annemette Arndal-Lauritzen | Chief Executive Officer | 0 companies |
| Ida Bille Brahe | Management | 0 companies |
| Tine Pauline Sell Hellmann | Management | 0 companies |
| Lars Lundsby Jakobsen | Board of Directors | 0 companies |
| Anne-Mette Elsborg | Board of Directors | 0 companies |
| Lars Kirstein Andersen | Chairman | 0 companies |
| Bo Seidelin Bache | Board of Directors | 0 companies |
| Sanne Lønskov Mansfeld-Giese | Board of Directors | 0 companies |
| Søren Holm Tøth | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Board of Directors | 0 companies |
| Sanna Mari Suvanto-Harsaae | Chairman | 0 companies |