| Revenue | DKK 3,3M | +18% |
| EBITDA | DKK 1,5M | +25% |
| Net profit | DKK 1,2M | +20% |
| Total assets | DKK 6,5M | +21% |
| Equity | DKK 5,4M | +21% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.023 | 2.022 | 2.201 | 1.694 | 2.011 | 2.685 | 2.460 | 2.051 | 2.168 | 2.649 | 2.514 | 2.870 | 2.756 | 3.262 |
| Staff expenses | -760 | -1.487 | -1.369 | -1.548 | -1.775 | -2.008 | -2.045 | -1.498 | -1.526 | -1.819 | -1.851 | -1.965 | -1.548 | -1.758 |
| EBITDA | 263 | 535 | 832 | 146 | 236 | 677 | 295 | 553 | 642 | 830 | 663 | 905 | 1.208 | 1.504 |
| Depreciation & amort. | -55 | -55 | -55 | -55 | -55 | -55 | -20 | -20 | -20 | -15 | -0 | -0 | -0 | -0 |
| EBIT | 208 | 480 | 777 | 91 | 181 | 622 | 275 | 533 | 622 | 815 | 663 | 905 | 1.208 | 1.504 |
| Net financials | -30 | 17 | 72 | -79 | -104 | -215 | -25 | -30 | -2 | 190 | -168 | 36 | 57 | 18 |
| Profit before tax | 178 | 497 | 849 | 12 | 77 | 408 | 251 | 502 | 620 | 1.005 | 494 | 941 | 1.265 | 1.522 |
| Tax | 6 | 129 | 219 | 4 | 27 | 74 | 8 | 111 | 136 | 223 | 112 | 197 | 278 | 337 |
| Net profit | 172 | 369 | 630 | 8 | 50 | 334 | 242 | 392 | 484 | 782 | 382 | 743 | 986 | 1.185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.092 | 2.940 | 2.004 | 1.921 | 1.808 | 2.958 | 2.635 | 2.914 | 4.117 | 4.159 | 4.796 | 5.289 | 5.359 | 6.511 |
| Equity | 73 | 442 | 1.072 | 1.080 | 1.130 | 1.464 | 1.506 | 1.898 | 2.382 | 2.964 | 3.117 | 3.743 | 4.485 | 5.426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164 | 240 | 295 |
| Short-term debt | 4.019 | 2.498 | 932 | 841 | 671 | 1.483 | 1.129 | 1.015 | 1.735 | 1.195 | 1.679 | 1.382 | 634 | 790 |
| Total debt | 4.019 | 2.498 | 932 | 841 | 671 | 1.483 | 1.129 | 1.015 | 1.735 | 1.195 | 1.679 | 1.546 | 874 | 1.085 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
SMARTER ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Jensen | Chief Executive Officer | 0 companies |
| Christian Erik Mentze | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Stefan Honoré | Chairman | 0 companies |