| Revenue | DKK 5,1M | +4% |
| EBITDA | DKK 915K | -14% |
| Net profit | DKK 675K | -16% |
| Total assets | DKK 3,9M | +5% |
| Equity | DKK 1,9M | -6% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.431 | 4.183 | 4.757 | 4.879 | 5.050 |
| Staff expenses | -2.756 | -3.200 | -3.159 | -3.811 | -4.135 |
| EBITDA | 675 | 982 | 1.598 | 1.068 | 915 |
| Depreciation & amort. | -49 | -47 | -17 | -32 | -35 |
| EBIT | 626 | 935 | 1.580 | 1.036 | 880 |
| Net financials | -21 | -24 | -20 | -1 | -5 |
| Profit before tax | 605 | 911 | 1.560 | 1.035 | 875 |
| Tax | 139 | 207 | 349 | 230 | 201 |
| Net profit | 466 | 704 | 1.211 | 805 | 675 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.101 | 4.044 | 4.050 | 3.677 | 3.864 |
| Equity | 1.505 | 1.847 | 2.411 | 2.005 | 1.875 |
| Long-term debt | 139 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.436 | 2.191 | 1.638 | 1.661 | 1.980 |
| Total debt | 1.575 | 2.191 | 1.638 | 1.661 | 1.980 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HR Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2003 | |
| Chairman | 2003 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ravn Knudsen | Management | 0 companies |
| Kasper Ravn Knudsen | Board of Directors | 0 companies |
| Max Lundgaard Jepsen | Board of Directors | 0 companies |
| Birgit Merete Knudsen | Chairman | 0 companies |
| Klaus Ravn Knudsen | Board of Directors | 0 companies |