| Revenue | DKK 1,5M | +50% |
| EBITDA | DKK 330K | +70% |
| Net profit | DKK 275K | +42% |
| Total assets | DKK 1,7M | +34% |
| Equity | DKK 1,2M | +30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 985 | 790 | 737 | 742 | 904 | 1.137 | 1.056 | 1.081 | 1.193 | 1.682 | 1.290 | 849 | 983 | 1.472 |
| Staff expenses | -799 | -678 | -848 | -752 | -881 | -1.124 | -911 | -900 | -766 | -1.163 | -784 | -699 | -789 | -1.141 |
| EBITDA | 186 | 112 | -111 | -10 | 23 | 47 | 146 | 181 | 427 | 519 | 506 | 150 | 194 | 330 |
| Depreciation & amort. | -45 | -13 | -21 | -29 | -29 | 17 | -12 | -37 | -37 | -37 | -37 | -25 | -0 | -21 |
| EBIT | 141 | 99 | -132 | -40 | -6 | 30 | 133 | 144 | 390 | 482 | 469 | 125 | 194 | 309 |
| Net financials | 23 | 94 | 65 | 76 | 117 | 127 | 19 | 130 | -85 | -1 | -402 | 42 | 59 | 45 |
| Profit before tax | 164 | 193 | -68 | 36 | 111 | 157 | 152 | 273 | 305 | 481 | 67 | 167 | 253 | 354 |
| Tax | 44 | 53 | -15 | 9 | 26 | 38 | 35 | 61 | 67 | 107 | 19 | 40 | 60 | 79 |
| Net profit | 120 | 139 | -52 | 28 | 84 | 120 | 117 | 212 | 237 | 374 | 48 | 127 | 193 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 933 | 1.215 | 1.131 | 1.108 | 1.294 | 1.353 | 1.525 | 1.625 | 1.732 | 1.980 | 1.667 | 1.139 | 1.264 | 1.691 |
| Equity | 742 | 781 | 729 | 757 | 841 | 961 | 1.078 | 1.140 | 1.127 | 1.401 | 1.299 | 826 | 920 | 1.195 |
| Long-term debt | 0 | 151 | 0 | 0 | 0 | 0 | 0 | 15 | 60 | 45 | 45 | 45 | 51 | 51 |
| Short-term debt | 191 | 270 | 402 | 345 | 444 | 380 | 421 | 448 | 529 | 522 | 318 | 264 | 290 | 418 |
| Total debt | 191 | 421 | 402 | 345 | 444 | 380 | 421 | 463 | 589 | 567 | 363 | 309 | 341 | 470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2007 | — | — |
MU Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACTIVA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanette Jørgensen | Management | 0 companies |
| Mogens Ullerup Kjær | Management | 0 companies |
| Flemming Heegaard | Chairman | 0 companies |
| Christina Rosenkrantz Jørgensen | Board of Directors | 0 companies |
| Søren Henrik Thestrup Poulsen | Board of Directors | 0 companies |
| Carsten Henning Dahl | Board of Directors | 0 companies |
| Jan Jack Olsen | Board of Directors | 0 companies |