| Revenue | DKK 8,1M | +101% |
| EBITDA | DKK 4,6M | +460% |
| Net profit | DKK 3,6M | +475% |
| Total assets | DKK 7,7M | +44% |
| Equity | DKK 5,8M | +109% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.820 | 5.052 | 4.474 | 4.025 | 8.100 |
| Staff expenses | -3.102 | -2.409 | -2.950 | -3.206 | -3.511 |
| EBITDA | 3.717 | 2.643 | 1.524 | 819 | 4.589 |
| Depreciation & amort. | -96 | -65 | -11 | -8 | -38 |
| EBIT | 3.621 | 2.578 | 1.513 | 811 | 4.551 |
| Net financials | -35 | -38 | -30 | -1 | 60 |
| Profit before tax | 3.586 | 2.540 | 1.483 | 810 | 4.610 |
| Tax | 801 | 582 | 332 | 181 | 994 |
| Net profit | 2.785 | 1.959 | 1.151 | 629 | 3.616 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.429 | 6.755 | 5.891 | 5.351 | 7.730 |
| Equity | 4.017 | 3.976 | 3.127 | 2.756 | 5.772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.412 | 2.779 | 2.763 | 2.595 | 1.958 |
| Total debt | 3.412 | 2.779 | 2.763 | 2.595 | 1.958 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2020 |
| Former (2) | ||
PA Management | Management | 2007 – 2007 |
JH Management | Management | 2007 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (6) | ||
| Chairman | 2007 – 2012 | |
| Chairman | 2007 – 2007 | |
| Chairman | 2020 – 2024 | |
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 2012 – 2020 | |
| Chairman | 2012 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Individual | 0% | 0% | 1903 | |
| Individual | 50–66.65% | 50–66.65% | 2007 | |
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Individual | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| John Henriksen | Management | 0 companies |
| Mads Lendrup Werning | Management | 0 companies |
| Marcellinus Maria Petrus | Board of Directors | 0 companies |
| Hendrikus Gerardus Maria Baalhuis | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Gert-Jan Henri Ooms | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Willibrord Maria Woertman | Chairman | 0 companies |
| Evert Hendrikus Onstenk | Board of Directors | 0 companies |
| Jeroen Herman Hubertus Mulder | Chairman | 0 companies |