| Revenue | DKK 7,6M | +184% |
| EBITDA | DKK 1,5M | +145% |
| Net profit | DKK 1,2M | +139% |
| Total assets | DKK 8,9M | +3% |
| Equity | DKK 3,2M | +62% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.957 | 5.998 | 6.339 | 2.692 | 7.644 |
| Staff expenses | -3.260 | -4.255 | -5.297 | -6.108 | -6.103 |
| EBITDA | 1.697 | 1.743 | 1.041 | -3.460 | 1.541 |
| Depreciation & amort. | -23 | -29 | -29 | -35 | -102 |
| EBIT | 1.673 | 1.714 | 1.012 | -3.495 | 1.438 |
| Net financials | -132 | -141 | -128 | -225 | -259 |
| Profit before tax | 1.542 | 1.573 | 884 | -3.720 | 1.179 |
| Tax | 345 | 364 | 200 | -484 | -67 |
| Net profit | 1.197 | 1.209 | 684 | -3.236 | 1.247 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.641 | 10.893 | 11.935 | 8.661 | 8.927 |
| Equity | 3.496 | 4.705 | 5.189 | 2.000 | 3.247 |
| Long-term debt | 0 | 509 | 1.172 | 0 | 3.092 |
| Short-term debt | 8.014 | 5.679 | 5.574 | 6.661 | 2.589 |
| Total debt | 8.014 | 6.189 | 6.746 | 6.661 | 5.681 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2024 |
| Former (4) | ||
LE Management | Management | 2019 – 2024 |
EV Management | Management | 2024 – 2024 |
NP Management | Management | 2007 – 2009 |
KV Management | Management | 2009 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2009 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Erik Johansen | Management | 0 companies |
| Evelyn Vibeke Johansen | Management | 0 companies |
| Niels Pagh Svendsen | Management | 0 companies |
| Klaus Vibe Sørensen | Management | 0 companies |
| Michael Aanum Nygaard | Management | 0 companies |