| Revenue | DKK 96,7M | +15% |
| EBITDA | DKK 54,7M | +6% |
| Net profit | DKK 36,9M | -2% |
| Total assets | DKK 137,3M | +40% |
| Equity | DKK 68,4M | +3% |
| Employees | 100 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.212 | 1.635 | 2.417 | 2.655 | 2.993 | 3.388 | 16.604 | 23.643 | 43.754 | 61.356 | 74.636 | 72.554 | 84.394 | 96.687 |
| Staff expenses | -1.756 | -1.472 | -1.751 | -1.730 | -1.633 | -1.672 | -9.168 | -11.519 | -18.341 | -24.410 | -26.826 | -27.789 | -33.049 | -42.026 |
| EBITDA | 118 | 163 | 666 | 924 | 1.360 | 1.716 | 7.436 | 12.124 | 25.414 | 36.946 | 47.809 | 44.765 | 51.345 | 54.661 |
| Depreciation & amort. | 13 | -15 | -15 | -15 | -0 | -0 | -560 | -569 | -960 | -2.281 | -2.842 | -3.106 | -2.578 | -2.499 |
| EBIT | 105 | 148 | 650 | 909 | 1.360 | 1.716 | 6.876 | 11.556 | 24.454 | 34.665 | 44.967 | 41.659 | 48.767 | 52.163 |
| Net financials | -66 | -17 | -426 | -685 | -127 | 10 | -53 | -7 | -1.145 | -212 | 1.425 | -2.013 | -539 | -4.731 |
| Profit before tax | 39 | 131 | 224 | 224 | 1.487 | 1.726 | 6.822 | 11.549 | 23.310 | 34.454 | 46.392 | 39.646 | 48.228 | 47.432 |
| Tax | 16 | 34 | 149 | 199 | 286 | 380 | 1.521 | 2.567 | 5.134 | 7.870 | 10.258 | 8.713 | 10.604 | 10.564 |
| Net profit | 23 | 98 | 75 | 26 | 1.201 | 1.346 | 5.301 | 8.981 | 18.176 | 26.584 | 36.135 | 30.933 | 37.623 | 36.868 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.228 | 1.562 | 1.663 | 2.756 | 4.904 | 5.785 | 17.692 | 19.595 | 53.499 | 73.814 | 68.064 | 102.255 | 98.285 | 137.266 |
| Equity | 1.119 | 223 | 297 | 323 | 1.524 | 1.471 | 10.557 | 16.538 | 21.714 | 36.298 | 39.433 | 53.904 | 66.537 | 68.362 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.351 | 1.121 | 3.467 | 4.968 | 4.061 | 2.262 | 1.002 | 0 |
| Short-term debt | 0 | 1.340 | 1.366 | 2.433 | 3.380 | 4.314 | 5.731 | 1.915 | 28.068 | 31.316 | 23.540 | 44.952 | 29.778 | 67.790 |
| Total debt | 109 | 1.340 | 1.366 | 2.433 | 3.380 | 4.314 | 7.082 | 3.036 | 31.535 | 36.284 | 27.601 | 47.214 | 30.779 | 67.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Founder | Founder | 2007 | — | — |
LN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PB Management | Management | 2024 | — | — |
SD Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
BM | Board of Directors | 2025 | — | — |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Army Painter Group ApS | Company | 100.0% | 100.0% | 2023 |
Mørck Family Holding ApS | Company | 100.0% | 100.0% | 2020 |
FÆRING HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
SHADOW GROUP ApS | Company | 100.0% | 100.0% | 2012 |
MØRCK INVEST ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Kristian Færing | Founder | 0 companies |
| Line Nymann Penstoft | Chief Executive Officer | 0 companies |
| Palle Børlum Winther | Management | 0 companies |
| Sten Dyrmose | Chief Executive Officer | 0 companies |
| Henning Nielsen | Chief Executive Officer | 0 companies |
| Jeppe Kallesøe Odefey | Board of Directors | 0 companies |
| Lars Prisak | Board of Directors | 0 companies |
| Lasse Hadberg Lynge | Deputy Chairman | 0 companies |
| Jens Jørgen Hahn-Petersen | Board of Directors | 0 companies |
| Bo Mørck | Board of Directors | 0 companies |
| Joachim Lindkvist | Board of Directors | 0 companies |
| Søren Torp Laursen | Chairman | 0 companies |