| Revenue | DKK 2,1M | +21% |
| EBITDA | DKK 880K | +42% |
| Net profit | DKK 441K | +238% |
| Total assets | DKK 2,4M | -24% |
| Equity | DKK 1M | +77% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.693 | 1.809 | 1.678 | 1.705 | 2.061 |
| Staff expenses | -872 | -1.025 | -1.042 | -1.056 | -1.126 |
| EBITDA | 821 | 784 | 636 | 622 | 880 |
| Depreciation & amort. | -219 | -237 | -267 | -257 | -232 |
| EBIT | 602 | 548 | 369 | 365 | 648 |
| Net financials | -47 | -48 | -44 | -197 | -76 |
| Profit before tax | 556 | 500 | 325 | 168 | 572 |
| Tax | 122 | 113 | 72 | 37 | 131 |
| Net profit | 433 | 387 | 253 | 131 | 441 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.598 | 3.672 | 3.249 | 3.185 | 2.422 |
| Equity | 1.198 | 1.086 | 939 | 569 | 1.010 |
| Long-term debt | 568 | 905 | 601 | 494 | 408 |
| Short-term debt | 1.790 | 1.592 | 1.587 | 1.982 | 890 |
| Total debt | 2.357 | 2.498 | 2.188 | 2.476 | 1.298 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JR Management | Management | 2016 |
| Former (2) | ||
MS Management | Management | 2014 – 2016 |
HV Management | Management | 2010 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 | |
| Company | 10–14.99% | 10–14.99% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schalck Jensen Rasmussen | Management | 0 companies |
| Heidi Vang Tsimisiris | Management | 0 companies |
| John Rossen | Management | 0 companies |