| Revenue | DKK 7M | +29% |
| EBITDA | DKK 3,1M | +135% |
| Net profit | DKK 2,5M | +113% |
| Total assets | DKK 5,9M | +44% |
| Equity | DKK 3M | +37% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.115 | 4.428 | 3.826 | 5.427 | 6.982 |
| Staff expenses | -4.428 | -3.495 | -2.711 | -4.100 | -3.855 |
| EBITDA | 4.687 | 933 | 1.099 | 1.328 | 3.127 |
| Depreciation & amort. | -48 | -68 | -39 | -51 | -57 |
| EBIT | 4.640 | 865 | 1.060 | 1.277 | 3.070 |
| Net financials | 417 | -552 | 21 | 247 | 145 |
| Profit before tax | 5.057 | 313 | 1.081 | 1.479 | 3.166 |
| Tax | 1.209 | 50 | 269 | 323 | 707 |
| Net profit | 3.848 | 263 | 811 | 1.156 | 2.459 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.420 | 3.478 | 3.065 | 4.075 | 5.872 |
| Equity | 4.848 | 1.263 | 1.811 | 2.156 | 2.959 |
| Long-term debt | 0 | 0 | 0 | 305 | 690 |
| Short-term debt | 2.572 | 2.215 | 1.251 | 1.602 | 2.209 |
| Total debt | 2.572 | 2.215 | 1.251 | 1.906 | 2.899 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EN Management | Management | 2020 |
| Former (2) | ||
FV Management | Management | 2011 – 2020 |
| Audit | 2003 – 2005 | |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2003 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Nørgaard Thuesen | Management | 0 companies |
| Flemming Vinther Sørensen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jesper Hardahl | Board of Directors | 0 companies |