| Revenue | DKK 4,3M | +8% |
| EBITDA | DKK 567K | +60% |
| Net profit | DKK 262K | +171% |
| Total assets | DKK 3M | +18% |
| Equity | DKK 1,5M | +4% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.278 | 3.633 | 3.903 | 3.973 | 4.289 |
| Staff expenses | -3.303 | -2.644 | -3.017 | -3.618 | -3.722 |
| EBITDA | 735 | 989 | 785 | 355 | 567 |
| Depreciation & amort. | -150 | -165 | -159 | -192 | -214 |
| EBIT | 585 | 824 | 626 | 163 | 353 |
| Net financials | -30 | -12 | -3 | -34 | -14 |
| Profit before tax | 554 | 812 | 623 | 129 | 339 |
| Tax | 125 | 177 | 142 | 32 | 77 |
| Net profit | 430 | 634 | 482 | 97 | 262 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.830 | 2.830 | 2.984 | 2.526 | 2.985 |
| Equity | 1.896 | 1.931 | 1.812 | 1.409 | 1.471 |
| Long-term debt | 0 | 0 | 0 | 162 | 115 |
| Short-term debt | 1.916 | 883 | 1.164 | 949 | 1.399 |
| Total debt | 1.916 | 883 | 1.164 | 1.111 | 1.514 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2007 |
| Former (2) | ||
LJ Management | Management | 2009 – 2021 |
FI Audit | Audit | 2007 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (2) | ||
| Board of Directors | 2008 – 2021 | |
| Board of Directors | 2008 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jensen | Management | 0 companies |
| Flemming Israelsen | Audit | 0 companies |
| Michael Rytter | Management | 0 companies |
| Charlotte Riis Jensen | Board of Directors | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |
| Bettina Lykke Rytter | Chairman | 0 companies |
| Ina Broch | Board of Directors | 0 companies |