| Revenue | DKK 41,3M | +78% |
| EBITDA | DKK 22,7M | +48% |
| Net profit | DKK 16,6M | +55% |
| Total assets | DKK 68,1M | +53% |
| Equity | DKK 22,6M | +41% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.827 | 19.876 | 17.769 | 23.245 | 41.301 |
| Staff expenses | -2.872 | -6.337 | -7.210 | -7.899 | -18.623 |
| EBITDA | 8.955 | 13.539 | 10.560 | 15.346 | 22.678 |
| Depreciation & amort. | -240 | -57 | -433 | -461 | -469 |
| EBIT | 8.715 | 13.482 | 10.126 | 14.885 | 22.209 |
| Net financials | -243 | -744 | -1.074 | -1.169 | -918 |
| Profit before tax | 8.472 | 12.738 | 9.052 | 13.715 | 21.291 |
| Tax | 1.864 | 2.802 | 1.970 | 3.020 | 4.684 |
| Net profit | 6.608 | 9.935 | 7.082 | 10.695 | 16.607 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.718 | 37.348 | 57.784 | 44.420 | 68.101 |
| Equity | 10.273 | 14.209 | 12.291 | 15.986 | 22.592 |
| Long-term debt | 1.450 | 2.408 | 2.292 | 2.711 | 4.786 |
| Short-term debt | 13.560 | 19.902 | 42.693 | 24.907 | 40.008 |
| Total debt | 15.010 | 22.310 | 44.985 | 27.618 | 44.794 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LS Management | Management | 2003 |
| Former (2) | ||
AW Management | Management | 2003 – 2006 |
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Winther | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Leif Schmidt | Management | 0 companies |