| Revenue | DKK 12,5M | +5% |
| EBITDA | DKK 2,2M | -15% |
| Net profit | DKK 1,6M | -17% |
| Total assets | DKK 6,2M | +13% |
| Equity | DKK 2,3M | -11% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.222 | 9.027 | 10.609 | 11.855 | 12.492 |
| Staff expenses | -7.069 | -7.248 | -7.976 | -9.230 | -10.251 |
| EBITDA | 1.146 | 1.780 | 2.634 | 2.624 | 2.241 |
| Depreciation & amort. | -103 | -130 | -134 | -154 | -143 |
| EBIT | 1.043 | 1.650 | 2.500 | 2.470 | 2.098 |
| Net financials | -12 | -40 | -8 | 8 | -29 |
| Profit before tax | 1.031 | 1.609 | 2.492 | 2.479 | 2.069 |
| Tax | 233 | 359 | 554 | 551 | 464 |
| Net profit | 799 | 1.250 | 1.937 | 1.928 | 1.605 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.533 | 4.527 | 5.467 | 5.538 | 6.247 |
| Equity | 1.290 | 1.316 | 2.453 | 2.581 | 2.286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.237 | 3.206 | 3.014 | 2.956 | 3.960 |
| Total debt | 2.237 | 3.206 | 3.014 | 2.956 | 3.960 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LJ Founder | Founder | 2003 |
MK Founder | Founder | 2003 |
MS Management | Management | 2022 |
| Former (1) | ||
LR Management | Management | 2014 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Johansen | Founder | 0 companies |
| Martin Kirchhübel | Founder | 0 companies |
| Magnus Sauer Isaksen | Management | 0 companies |
| Lars Rousing | Management | 0 companies |