| Revenue | DKK 4,2M | -8% |
| EBITDA | DKK 604K | -29% |
| Net profit | DKK 321K | -35% |
| Total assets | DKK 7,9M | -6% |
| Equity | DKK 6,4M | +4% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.719 | 5.752 | 3.723 | 4.531 | 4.174 |
| Staff expenses | -3.834 | -4.362 | -2.735 | -3.685 | -3.555 |
| EBITDA | 885 | 1.390 | 987 | 846 | 604 |
| Depreciation & amort. | -160 | -230 | -288 | -288 | -377 |
| EBIT | 725 | 1.160 | 699 | 558 | 228 |
| Net financials | 25 | 36 | -192 | 77 | 185 |
| Profit before tax | 750 | 1.196 | 508 | 635 | 413 |
| Tax | 165 | 264 | 113 | 141 | 91 |
| Net profit | 585 | 931 | 395 | 494 | 321 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.308 | 8.136 | 7.819 | 8.403 | 7.918 |
| Equity | 4.504 | 5.379 | 5.717 | 6.152 | 6.412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.769 | 2.714 | 2.081 | 2.226 | 1.492 |
| Total debt | 2.769 | 2.714 | 2.081 | 2.226 | 1.492 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2013 |
MC Management | Management | 2025 |
| Former (1) | ||
OK Management | Management | 2004 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Shanaka Madsen | Management | 0 companies |
| Ove Krog Madsen | Management | 0 companies |
| Mike Corydon Jacobsen | Management | 0 companies |