| Revenue | DKK 9,9M | +14% |
| EBITDA | DKK 3,8M | +66% |
| Net profit | DKK 2,4M | +79% |
| Total assets | DKK 17,7M | +35% |
| Equity | DKK 7,4M | +23% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.173 | 9.637 | 8.826 | 8.226 | 10.522 | 10.202 | 8.727 | 9.775 | 8.173 | 8.611 | 8.429 | 8.665 | 9.850 |
| Staff expenses | -2.941 | -3.367 | -3.412 | -3.947 | -3.843 | -5.022 | -7.172 | -5.805 | -6.215 | -5.332 | -5.191 | -6.358 | -6.026 |
| EBITDA | 4.233 | 6.270 | 5.414 | 4.279 | 6.679 | 5.180 | 1.555 | 3.970 | 1.957 | 3.279 | 3.238 | 2.307 | 3.825 |
| Depreciation & amort. | -1.115 | -1.110 | -15 | -14 | -14 | -14 | -44 | -103 | -186 | -186 | -115 | -130 | -142 |
| EBIT | 3.118 | 5.160 | 5.400 | 4.266 | 6.665 | 5.166 | 1.511 | 3.867 | 1.771 | 3.093 | 3.124 | 2.176 | 3.683 |
| Net financials | 146 | 64 | 137 | 25 | 174 | 122 | 176 | 22 | -67 | -121 | -232 | -440 | -577 |
| Profit before tax | 3.264 | 5.224 | 5.537 | 4.290 | 6.839 | 5.288 | 1.687 | 3.889 | 1.704 | 2.972 | 2.892 | 1.737 | 3.106 |
| Tax | 839 | 1.309 | 1.359 | 1.036 | 1.510 | 1.166 | 376 | 863 | 389 | 652 | 637 | 384 | 687 |
| Net profit | 2.426 | 3.915 | 4.178 | 3.254 | 5.330 | 4.122 | 1.311 | 3.026 | 1.316 | 2.319 | 2.255 | 1.353 | 2.419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.671 | 13.292 | 16.309 | 16.525 | 20.520 | 17.196 | 17.099 | 15.792 | 14.147 | 16.544 | 19.660 | 13.147 | 17.703 |
| Equity | 11.056 | 10.111 | 9.921 | 9.582 | 11.714 | 11.188 | 10.033 | 9.487 | 7.233 | 7.553 | 7.308 | 6.007 | 7.389 |
| Long-term debt | -277 | 0 | 0 | 0 | 0 | 0 | 0 | 165 | 0 | 433 | 443 | 453 | 0 |
| Short-term debt | 3.338 | 3.181 | 6.350 | 6.819 | 8.738 | 5.983 | 6.892 | 6.107 | 6.913 | 8.558 | 11.909 | 6.621 | 10.268 |
| Total debt | 3.338 | 3.181 | 6.350 | 6.819 | 8.738 | 5.983 | 6.892 | 6.272 | 6.913 | 8.991 | 12.352 | 7.074 | 10.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MJ Management | Management | 2008 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SINOSCAN GROUP A/S | Company | 100.0% | 100.0% | 2018 |
BAK HOLDING DK ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schmidt Andersen | Chief Executive Officer | 0 companies |
| Michael Johnny Bak | Management | 0 companies |
| Jan Høgh | Chief Executive Officer | 0 companies |
| Flemming Hønnerup Nielsen | Chairman | 0 companies |
| Uffe Gyntzel | Board of Directors | 0 companies |
| Ole Arenfeldt Jensen | Board of Directors | 0 companies |
| Jesper Daugaard | Board of Directors | 0 companies |
| Bjarke Adamczyk Pedersen | Chairman | 0 companies |
| Esther Hyldgaard | Board of Directors | 0 companies |
| Inge Merete Nielsen | Board of Directors | 0 companies |
| Pernille Warncke | Board of Directors | 0 companies |
| Thomas Villum Folmann | Board of Directors | 0 companies |