| Revenue | DKK 24,9M | +14% |
| EBITDA | DKK 4,7M | +55% |
| Net profit | DKK 3,1M | +109% |
| Total assets | DKK 28,8M | -6% |
| Equity | DKK 17,2M | +22% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.016 | 11.211 | 23.236 | 21.771 | 24.859 |
| Staff expenses | -14.575 | -8.849 | -17.199 | -18.766 | -20.197 |
| EBITDA | 4.441 | 2.362 | 6.037 | 3.004 | 4.661 |
| Depreciation & amort. | -696 | -555 | -1.041 | -959 | -839 |
| EBIT | 3.745 | 1.808 | 4.996 | 2.046 | 3.822 |
| Net financials | -52 | -59 | -31 | -156 | 152 |
| Profit before tax | 3.693 | 1.749 | 4.966 | 1.889 | 3.975 |
| Tax | 796 | 405 | 1.093 | 411 | 878 |
| Net profit | 2.897 | 1.344 | 3.873 | 1.478 | 3.097 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.592 | 22.625 | 25.855 | 30.472 | 28.771 |
| Equity | 7.448 | 8.792 | 12.665 | 14.143 | 17.240 |
| Long-term debt | 1.494 | 1.583 | 3.030 | 2.467 | 888 |
| Short-term debt | 7.158 | 9.767 | 8.216 | 12.649 | 9.376 |
| Total debt | 8.652 | 11.349 | 11.246 | 15.116 | 10.263 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SS Founder | Founder | 2002 |
MN Management | Management | 2025 |
| Former (5) | ||
MS Management | Management | 2012 – 2013 |
US Management | Management | 2002 – 2004 |
PT Management | Management | 2004 – 2004 |
KS Management | Management | 2012 – 2013 |
IM Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Former (7) | ||
| Board of Directors | 2003 – 2004 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2013 – 2022 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2013 – 2022 | |
| Chairman | 2013 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Storm Pipper | Management | 0 companies |
| Susanne Sass-Petersen | Founder | 0 companies |
| Uffe Sass-Petersen | Management | 0 companies |
| Poul Thøgersen | Management | 0 companies |
| Michael Nybo Bonnichsen | Management | 0 companies |
| Kenneth Skibdal Rasmussen | Management | 0 companies |
| Ivan Madsen | Management | 0 companies |
| Erik Sæbye | Board of Directors | 0 companies |
| Asbjørn Thomsen | Board of Directors | 0 companies |
| Joanna Dianne Lipfeld | Board of Directors | 0 companies |
| Bradley H. Nathan | Chairman | 0 companies |
| Carsten Philip Breuning | Board of Directors | 0 companies |
| Søren Schøllhammer | Board of Directors | 0 companies |
| Lars Henriksen | Board of Directors | 0 companies |
| Svend Leo Munck Olsen | Board of Directors | 0 companies |
| Poul Michael Bjørnskov | Chairman | 0 companies |
| Ashley Manis | Chairman | 0 companies |