| Revenue | DKK 7,7M | +10% |
| EBITDA | DKK 1,7M | -2% |
| Net profit | DKK 1,2M | -10% |
| Total assets | DKK 7,1M | +36% |
| Equity | DKK 2,3M | -4% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.294 | 6.366 | 8.892 | 6.935 | 7.656 |
| Staff expenses | -4.558 | -4.717 | -5.335 | -5.204 | -5.988 |
| EBITDA | 2.736 | 1.649 | 3.558 | 1.697 | 1.668 |
| Depreciation & amort. | -959 | -25 | -2 | -0 | -60 |
| EBIT | 1.778 | 1.623 | 3.556 | 1.697 | 1.608 |
| Net financials | -18 | -30 | -25 | -51 | -125 |
| Profit before tax | 1.760 | 1.593 | 3.531 | 1.645 | 1.483 |
| Tax | 387 | 351 | 777 | 362 | 327 |
| Net profit | 1.373 | 1.242 | 2.754 | 1.283 | 1.156 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.528 | 3.989 | 6.526 | 5.230 | 7.125 |
| Equity | 2.411 | 2.253 | 4.006 | 2.409 | 2.315 |
| Long-term debt | 0 | 0 | 0 | 351 | 323 |
| Short-term debt | 2.117 | 1.737 | 2.504 | 2.442 | 4.456 |
| Total debt | 2.117 | 1.737 | 2.504 | 2.793 | 4.779 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PH Management | Management | 2007 |
PS Management | Management | 2023 |
AL Founder | Founder | 2007 |
| Former (1) | ||
HB Management | Management | 2017 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2009 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2009 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bernth | Management | 0 companies |
| Palle Hornemann Skovslund | Management | 0 companies |
| Peter Schultz Carlsen | Management | 0 companies |
| Arne Laurits Skovslund | Founder | 0 companies |
| Bjarne Werner Munck | Board of Directors | 0 companies |
| Michael Junker | Board of Directors | 0 companies |
| Palle Greiersen | Board of Directors | 0 companies |
| Jakob Carit Hammerum | Board of Directors | 0 companies |