| Revenue | DKK 91,9M | +11% |
| EBITDA | DKK 9,2M | +33% |
| Net profit | DKK 6,4M | +36% |
| Total assets | DKK 44,5M | +17% |
| Equity | DKK 29,7M | +28% |
| Employees | 130 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 51.754 | 49.167 | 67.388 | 82.852 | 91.892 |
| Staff expenses | -52.834 | -44.152 | -54.271 | -68.536 | -68.337 |
| EBITDA | -5.756 | 2.024 | 8.680 | 6.907 | 9.200 |
| Depreciation & amort. | -427 | -445 | -400 | -421 | -545 |
| EBIT | -6.184 | 1.579 | 8.280 | 6.486 | 8.654 |
| Net financials | -228 | -165 | -157 | -432 | -362 |
| Profit before tax | -6.411 | 1.414 | 8.122 | 6.055 | 8.292 |
| Tax | 202 | 13 | 475 | 1.347 | 1.874 |
| Net profit | -6.613 | 1.401 | 7.647 | 4.708 | 6.418 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 31.888 | 29.493 | 39.673 | 38.205 | 44.528 |
| Equity | 9.507 | 10.908 | 18.555 | 23.263 | 29.681 |
| Long-term debt | 12.480 | 7.475 | 7.121 | 6.859 | 6.513 |
| Short-term debt | 9.901 | 11.110 | 13.997 | 8.083 | 8.335 |
| Total debt | 22.381 | 18.585 | 21.119 | 14.942 | 14.848 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KB | Deputy | 2023 |
SM Chief Executive Officer | Chief Executive Officer | 2023 |
JW Management | Management | 2023 |
| Former (4) | ||
BT Deputy | Deputy | 2013 – 2016 |
FG Management | Management | 2017 – 2021 |
JB Deputy | Deputy | 2016 – 2022 |
HR Management | Management | 2004 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Board of Directors | 2025 | |
| Board of Directors | 2013 | |
| Board of Directors | 2025 | |
| Former (19) | ||
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2018 – 2020 | |
| Deputy Chairman | 2014 – 2017 | |
| Deputy Chairman | 2017 – 2018 | |
| Board of Directors | 2012 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2010 – 2012 | |
| Deputy Chairman | 2020 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Deputy Chairman | 2019 – 2020 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2015 – 2015 | |
| Chairman | 2004 – 2017 | |
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Thomasen | Deputy | 0 companies |
| Frederik Grenaa Nemeth | Management | 0 companies |
| Kristine Barenholdt Bruun | Deputy | 0 companies |
| Signe Malene Lopdrup | Chief Executive Officer | 0 companies |
| Jørn Bruun Rasmussen | Deputy | 0 companies |
| Jonas Wilstrup | Management | 0 companies |
| Henrik Rasmussen | Management | 0 companies |
| Martin Høyer-Hansen | Board of Directors | 0 companies |
| Kathrine Ploug Samuelsen | Board of Directors | 0 companies |
| Stefan Elvin Gejsing | Board of Directors | 0 companies |
| Jacob Tielbo Bøtter | Board of Directors | 0 companies |
| Bruno Månsson | Deputy Chairman | 0 companies |
| Sara Linell | Deputy Chairman | 0 companies |
| Søren Kaare-Andersen | Chairman | 0 companies |
| Gitte Nørgaard | Board of Directors | 0 companies |
| Gertrud Lindberg Tefre | Board of Directors | 0 companies |
| Ida Marie Brix Olesen | Board of Directors | 0 companies |
| Flemming Hvidesten | Board of Directors | 0 companies |
| Claus Niller Nielsen | Board of Directors | 0 companies |
| Christian Lynge | Board of Directors | 0 companies |
| Mie Levi Fenger | Deputy Chairman | 0 companies |
| Camilla Marie Sort | Board of Directors | 0 companies |
| Mette Touborg | Board of Directors | 0 companies |
| Pernille Drost | Deputy Chairman | 0 companies |
| Pernille Backhausen | Board of Directors | 0 companies |
| Lars Frelle-Petersen | Chairman | 0 companies |
| Dan Hacke | Board of Directors | 0 companies |
| Gry Bach Dahl-Jensen | Board of Directors | 0 companies |
| Kim Ove Olsen | Chairman | 0 companies |
| Steen Jørgensen | Board of Directors | 0 companies |
| Christine Byriel Wahrén | Board of Directors | 0 companies |
| Annette Jorn | Board of Directors | 0 companies |