| Revenue | DKK 14,8M | +7% |
| EBITDA | DKK 5,9M | +2% |
| Net profit | DKK 4,4M | +2% |
| Total assets | DKK 13,4M | -5% |
| Equity | DKK 8M | -13% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.929 | 9.866 | 11.477 | 13.887 | 14.812 |
| Staff expenses | -5.680 | -6.494 | -7.346 | -8.131 | -8.954 |
| EBITDA | 3.249 | 3.372 | 4.131 | 5.756 | 5.858 |
| Depreciation & amort. | -246 | -290 | -203 | -206 | -186 |
| EBIT | 3.003 | 3.082 | 3.929 | 5.550 | 5.672 |
| Net financials | -43 | -58 | -31 | -23 | -42 |
| Profit before tax | 2.959 | 3.024 | 3.898 | 5.527 | 5.631 |
| Tax | 650 | 670 | 856 | 1.239 | 1.239 |
| Net profit | 2.309 | 2.355 | 3.041 | 4.288 | 4.392 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.351 | 9.145 | 12.650 | 14.104 | 13.438 |
| Equity | 3.545 | 4.299 | 6.941 | 9.229 | 7.996 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.806 | 4.845 | 5.709 | 4.875 | 5.442 |
| Total debt | 4.806 | 4.845 | 5.709 | 4.875 | 5.442 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JM Management | Management | 2008 |
JG Management | Management | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| John Morgen Madsen | Management | 0 companies |
| Jacob Goul Thorhauge | Management | 0 companies |