| Revenue | DKK 62,5M | +14% |
| EBITDA | DKK 12M | +16% |
| Net profit | DKK 5,4M | +30% |
| Total assets | DKK 55,1M | +5% |
| Equity | DKK 28,5M | +23% |
| Employees | 82 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 29.498 | 39.770 | 52.064 | 54.792 | 62.549 |
| Staff expenses | -25.312 | -31.044 | -37.223 | -44.140 | -49.111 |
| EBITDA | 4.187 | 8.726 | 14.598 | 10.397 | 12.031 |
| Depreciation & amort. | -1.827 | -2.748 | -4.142 | -4.778 | -4.755 |
| EBIT | 2.359 | 5.978 | 10.456 | 5.619 | 7.277 |
| Net financials | -344 | -357 | -183 | -328 | -405 |
| Profit before tax | 2.015 | 5.621 | 10.273 | 5.292 | 6.872 |
| Tax | 446 | 1.203 | 2.130 | 1.158 | 1.491 |
| Net profit | 1.569 | 4.418 | 8.143 | 4.133 | 5.381 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 31.256 | 36.097 | 49.223 | 52.474 | 55.109 |
| Equity | 14.728 | 19.146 | 27.023 | 23.156 | 28.537 |
| Long-term debt | 399 | 0 | 5.204 | 10.008 | 7.685 |
| Short-term debt | 16.120 | 16.665 | 15.586 | 17.930 | 17.567 |
| Total debt | 16.518 | 16.665 | 20.790 | 27.938 | 25.252 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2021 |
| Former (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (5) | ||
| Chairman | 2004 – 2004 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2004 – 2021 | |
| Board of Directors | 2004 – 2023 | |
| Board of Directors | 2004 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Snorre Buur | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Petri Pellonmaa | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Kasper Rosted Bygholm | Board of Directors | 0 companies |
| Ville Valtteri Rantala | Chairman | 0 companies |
| Ulrik Dahl | Chairman | 0 companies |
| Tina Sonne Dahl | Board of Directors | 0 companies |
| Jan Joensen | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |