| Revenue | DKK 7,9M | +15% |
| EBITDA | DKK 2M | +45% |
| Net profit | DKK 1,5M | +49% |
| Total assets | DKK 4,9M | +33% |
| Equity | DKK 3,9M | +48% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.303 | 5.359 | 6.730 | 6.870 | 7.894 |
| Staff expenses | -3.925 | -4.297 | -5.941 | -5.456 | -5.846 |
| EBITDA | 1.378 | 1.062 | 789 | 1.414 | 2.048 |
| Depreciation & amort. | -134 | -158 | -128 | -154 | -158 |
| EBIT | 1.244 | 904 | 661 | 1.260 | 1.890 |
| Net financials | -2 | -18 | 3 | 1 | -10 |
| Profit before tax | 1.241 | 886 | 664 | 1.261 | 1.880 |
| Tax | 273 | 198 | 146 | 278 | 417 |
| Net profit | 968 | 688 | 519 | 983 | 1.462 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.492 | 3.492 | 3.465 | 3.656 | 4.862 |
| Equity | 1.577 | 2.106 | 2.027 | 2.610 | 3.873 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.915 | 1.386 | 1.438 | 1.032 | 968 |
| Total debt | 1.915 | 1.386 | 1.438 | 1.032 | 968 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JM Founder | Founder | 2008 |
VB Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Chairman | 2024 | |
| Former (4) | ||
| Board of Directors | 2015 – 2017 | |
| Chairman | 2008 – 2009 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mikael Pedersen | Founder | 0 companies |
| Vibeke Bjørn Rasmussen | Management | 0 companies |
| Anne Bøwadt Jacobsen | Board of Directors | 0 companies |
| Claus Olsen | Board of Directors | 0 companies |
| Kaj Henning Rudebeck | Chairman | 0 companies |
| Cilie Kærgaard Mejnertsen | Chairman | 0 companies |
| Flemming Larsen | Board of Directors | 0 companies |
| Karina Winther Nielsen | Board of Directors | 0 companies |