| Revenue | DKK 5,7M | +31% |
| EBITDA | DKK 1,5M | +32% |
| Net profit | DKK 1,1M | +33% |
| Total assets | DKK 7M | +25% |
| Equity | DKK 3,1M | +37% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.716 | 5.048 | 4.640 | 4.360 | 5.697 |
| Staff expenses | -2.924 | -3.124 | -3.058 | -3.220 | -4.190 |
| EBITDA | 1.791 | 1.924 | 1.582 | 1.140 | 1.507 |
| Depreciation & amort. | -68 | -107 | -107 | -94 | -100 |
| EBIT | 1.723 | 1.817 | 1.475 | 1.046 | 1.407 |
| Net financials | -62 | -16 | 4 | 62 | 70 |
| Profit before tax | 1.661 | 1.801 | 1.478 | 1.108 | 1.478 |
| Tax | 366 | 396 | 325 | 244 | 328 |
| Net profit | 1.295 | 1.404 | 1.153 | 864 | 1.150 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.983 | 4.147 | 4.670 | 5.621 | 7.025 |
| Equity | -547 | 858 | 1.710 | 2.275 | 3.124 |
| Long-term debt | 1.340 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.189 | 3.289 | 2.960 | 3.276 | 3.779 |
| Total debt | 4.529 | 3.289 | 2.960 | 3.276 | 3.779 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OD Management | Management | 2014 |
| Former (3) | ||
PL Management | Management | 2005 – 2011 |
ER Management | Management | 2005 – 2006 |
MD Management | Management | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2014 – 2017 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 2014 – 2021 | |
| Chairman | 2010 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lindholm Holm | Management | 0 companies |
| Else Rasmussen | Management | 0 companies |
| Otto Dolmer | Management | 0 companies |
| Maria Dyrborg | Management | 0 companies |
| Tommas Reinhold Hansen | Chairman | 0 companies |
| Carsten Holmegaard Hansen | Chairman | 0 companies |
| Anders Høj Thygesen | Board of Directors | 0 companies |
| Axel Steen Nielsen | Chairman | 0 companies |