| Revenue | DKK 9,5M | +1% |
| EBITDA | DKK 1,9M | -19% |
| Net profit | DKK 827K | -33% |
| Total assets | DKK 6,2M | -16% |
| Equity | DKK 4,1M | -29% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.821 | 9.330 | 9.675 | 9.465 | 9.533 |
| Staff expenses | -5.429 | -6.341 | -7.694 | -7.136 | -7.643 |
| EBITDA | 3.392 | 2.989 | 1.982 | 2.329 | 1.891 |
| Depreciation & amort. | -224 | -431 | -676 | -769 | -844 |
| EBIT | 3.169 | 2.557 | 1.306 | 1.559 | 1.047 |
| Net financials | 9 | 16 | 28 | 21 | 11 |
| Profit before tax | 3.178 | 2.573 | 1.334 | 1.580 | 1.058 |
| Tax | 700 | 571 | 299 | 345 | 231 |
| Net profit | 2.477 | 2.003 | 1.035 | 1.236 | 827 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.300 | 6.242 | 7.174 | 7.400 | 6.230 |
| Equity | 2.751 | 4.754 | 5.288 | 5.724 | 4.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.500 | 1.433 | 1.807 | 1.584 | 2.092 |
| Total debt | 1.500 | 1.433 | 1.807 | 1.584 | 2.092 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
SM Founder | Founder | 2006 |
PB Founder | Founder | 2006 |
JG Management | Management | 2017 |
JK Management | Management | 2017 |
| Former (1) | ||
Un Audit | Audit | 2006 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Individual | 25–33.32% | 25–33.32% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Sibylla Martha Langaker | Founder | 0 companies |
| Ukendt navn | Audit | 0 companies |
| Poul Bollerup Jensen | Founder | 0 companies |
| Jacob Greve | Management | 0 companies |
| Jens Korfitz Mortensen | Management | 0 companies |
| Johanne Juul | Board of Directors | 0 companies |
| Eva Bærentsen Johnsen | Board of Directors | 0 companies |