| Revenue | DKK 8,4M | -3% |
| EBITDA | DKK 527K | +9% |
| Net profit | DKK 448K | -5% |
| Total assets | DKK 9,9M | +10% |
| Equity | DKK 8,7M | +8% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.127 | 6.594 | 7.902 | 8.685 | 8.435 |
| Staff expenses | -5.498 | -6.140 | -7.283 | -8.201 | -7.908 |
| EBITDA | 629 | 454 | 620 | 484 | 527 |
| Depreciation & amort. | -126 | -103 | -6 | -5 | -22 |
| EBIT | 503 | 351 | 614 | 479 | 505 |
| Net financials | -58 | -23 | -168 | -197 | -106 |
| Profit before tax | 445 | 328 | 782 | 676 | 611 |
| Tax | 122 | -42 | 195 | 202 | 163 |
| Net profit | 323 | 370 | 588 | 474 | 448 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.776 | 7.307 | 8.126 | 8.996 | 9.880 |
| Equity | 6.038 | 6.560 | 7.375 | 8.085 | 8.721 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.739 | 747 | 751 | 911 | 1.159 |
| Total debt | 1.739 | 747 | 751 | 911 | 1.159 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RJ Management | Management | 2011 |
LA Management | Management | 2011 |
| Former (9) | ||
KK Management | Management | 2011 – 2012 |
RJ Management | Management | 2010 – 2011 |
CS Management | Management | 2007 – 2008 |
FJ Management | Management | 2011 – 2022 |
MD Management | Management | 2011 – 2014 |
SP Management | Management | 2013 – 2015 |
SS Management | Management | 2011 – 2013 |
AR Management | Management | 2015 – 2019 |
MB Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2008 – 2010 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2008 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2008 | |
| Individual | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Robert John Dzielak | Management | 0 companies |
| Keith Krasny | Management | 0 companies |
| Rupert John Joseph Hopley | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Frances Josephine Erskine | Management | 0 companies |
| Lance Allen Soliday | Management | 0 companies |
| Mark Douglas Okerstrom | Management | 0 companies |
| Steven Peter Louden | Management | 0 companies |
| Stuart Schuyler Haas | Management | 0 companies |
| Alan Robert Pickerill | Management | 0 companies |
| Michael Bruce Adler | Management | 0 companies |
| Burke Fremont Norton | Chairman | 0 companies |
| Alan Robert Burns | Board of Directors | 0 companies |
| Dermot Mark Halpin | Board of Directors | 0 companies |