| Revenue | DKK 5,3M | +6% |
| EBITDA | DKK 2,3M | +20% |
| Net profit | DKK 1,6M | +22% |
| Total assets | DKK 3,9M | +12% |
| Equity | DKK 2,2M | +15% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.325 | 4.226 | 4.183 | 5.034 | 5.328 |
| Staff expenses | -1.997 | -2.627 | -3.055 | -3.138 | -3.057 |
| EBITDA | 1.328 | 1.600 | 1.129 | 1.895 | 2.271 |
| Depreciation & amort. | -105 | -217 | -202 | -202 | -202 |
| EBIT | 1.223 | 1.383 | 927 | 1.693 | 2.069 |
| Net financials | 7 | -2 | -5 | -5 | -1 |
| Profit before tax | 1.230 | 1.381 | 921 | 1.688 | 2.068 |
| Tax | 271 | 304 | 203 | 372 | 456 |
| Net profit | 959 | 1.077 | 719 | 1.316 | 1.612 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.860 | 2.995 | 3.471 | 3.524 | 3.949 |
| Equity | 1.653 | 1.680 | 1.319 | 1.916 | 2.212 |
| Long-term debt | 0 | 0 | 0 | 332 | 420 |
| Short-term debt | 1.160 | 1.280 | 2.131 | 1.275 | 1.318 |
| Total debt | 1.160 | 1.280 | 2.131 | 1.607 | 1.738 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
JW Audit | Audit | 2008 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2008 | |
| Board of Directors | 2008 | |
| Former (2) | ||
| Chairman | 2009 – 2012 | |
| Chairman | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Warberg | Audit | 0 companies |
| Eva Blohm Johansen | Chairman | 0 companies |
| Søren Christian Sørensen | Board of Directors | 0 companies |
| Søren Balsby | Board of Directors | 0 companies |
| Erik Hjort Johansen | Chairman | 0 companies |