| Revenue | DKK 44,8M | -32% |
| EBITDA | DKK 8,5M | +38% |
| Net profit | DKK 6,3M | +41% |
| Total assets | DKK 24,5M | +27% |
| Equity | DKK 11,3M | +39% |
| Employees | 51 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.041 | 9.204 | 16.202 | 20.594 | 33.821 | 36.973 | 34.182 | 39.026 | 39.602 | 51.405 | 56.070 | 49.528 | 65.706 | 44.800 |
| Staff expenses | -5.800 | -8.281 | -10.636 | -12.590 | -20.031 | -23.046 | -20.764 | -21.034 | -22.153 | -26.755 | -31.332 | -31.211 | -30.484 | -36.313 |
| EBITDA | 1.241 | 923 | 1.114 | 2.053 | 939 | 1.952 | 2.585 | 4.644 | 5.284 | 6.244 | 756 | 608 | 6.166 | 8.487 |
| Depreciation & amort. | -278 | -223 | -231 | -246 | -700 | -762 | -744 | -1.051 | -400 | -424 | -464 | -473 | -473 | -461 |
| EBIT | 963 | 699 | 883 | 1.807 | 238 | 1.191 | 1.841 | 3.593 | 4.884 | 5.821 | 292 | 136 | 5.694 | 8.026 |
| Net financials | -56 | -77 | -72 | -75 | -94 | -128 | -94 | -51 | -133 | -195 | -192 | -98 | 22 | 41 |
| Profit before tax | 907 | 622 | 811 | 1.732 | 144 | 1.063 | 1.746 | 3.542 | 4.751 | 5.625 | 101 | 38 | 5.716 | 8.067 |
| Tax | 252 | 139 | 230 | 440 | 3 | 386 | 418 | 835 | 1.060 | 1.258 | 97 | 32 | 1.265 | 1.788 |
| Net profit | 655 | 484 | 581 | 1.291 | 141 | 677 | 1.328 | 2.706 | 3.691 | 4.368 | 4 | 6 | 4.451 | 6.279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.044 | 5.465 | 5.623 | 8.478 | 13.812 | 17.536 | 16.352 | 14.016 | 23.969 | 24.890 | 12.361 | 11.384 | 19.267 | 24.473 |
| Equity | 1.100 | 1.484 | 1.965 | 2.556 | 4.820 | 5.498 | 6.826 | 6.533 | 6.524 | 7.741 | 5.559 | 4.431 | 8.123 | 11.303 |
| Long-term debt | 0 | 132 | 0 | 0 | 698 | 0 | 569 | 505 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.578 | 3.529 | 3.348 | 5.574 | 8.161 | 11.318 | 8.967 | 6.998 | 16.615 | 16.404 | 6.064 | 6.494 | 10.372 | 12.174 |
| Total debt | 2.578 | 3.662 | 3.348 | 5.574 | 8.161 | 11.318 | 8.967 | 6.998 | 16.615 | 16.404 | 6.064 | 6.494 | 10.372 | 12.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
MH Management | Management | 2022 | — | — |
SK Management | Management | 2016 | — | — |
KS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kayak Consult ApS | Company | 20.0% | 20.0% | 2024 |
Volle Holding ApS | Company | 10.0% | 10.0% | 2018 |
Baun Hørdum ApS | Company | 10.0% | 10.0% | 2018 |
Svavars Holding ApS | Company | 10.0% | 10.0% | 2018 |
Lefo Holding ApS | Company | 10.0% | 10.0% | 2025 |
Saitta Consult ApS | Company | 10.0% | 10.0% | 2018 |
LEAD AGENCY A/S | Company | 10.0% | 10.0% | 2025 |
Gaardbo Consult ApS | Company | 10.0% | 10.0% | 2021 |
SCHULTZ JØRGENSEN HOLDING ApS | Company | 66.7% | 100.0% | 2015 |
KASTER ApS | Company | 10.0% | 10.0% | 2022 |
PA CONSULT ApS | Company | 10.0% | 10.0% | 2018 |
Stiig Jansen ApS | Company | 25.0% | 0.0% | 2016 |
MC EQUITY ApS | Company | 15.0% | 0.0% | 2016 |
SKAS Holding ApS | Company | 5.0% | 66.7% | 2016 |
Shirmohammadi ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Marianne Hjaltelin | Management | 0 companies |
| Søren Kaster | Management | 0 companies |
| Kresten Schultz-Jørgensen | Management | 0 companies |
| Torsten Hvidt | Board of Directors | 0 companies |
| Thomas Ladefoged | Chairman | 0 companies |
| Anita Baun Hørdum | Board of Directors | 0 companies |
| Ulla Lundhus | Board of Directors | 0 companies |
| Michael Christiansen | Board of Directors | 0 companies |
| Niels Jørgen Kornerup | Board of Directors | 0 companies |
| Søren Brandi-Hansen | Board of Directors | 0 companies |
| Barbara Saitta Bregendal | Board of Directors | 0 companies |
| Lea Krag Fogh | Board of Directors | 0 companies |
| Amalie Kathrine Ørum Gaardbo | Board of Directors | 0 companies |