| Revenue | DKK 71K | -100% |
| EBITDA | DKK 37K | -100% |
| Net profit | DKK 30K | -100% |
| Total assets | DKK 847K | -100% |
| Equity | DKK 475K | -100% |
| Employees | 122 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 439.511 | 528.403 | 377.141 | 83.016 | 71 |
| Staff expenses | -29.160 | -30.354 | -36.364 | -34.408 | -34 |
| EBITDA | 122.821 | 154.985 | 18.331 | 48.571 | 37 |
| Depreciation & amort. | -1.567 | -1.228 | -1.110 | -1.181 | -1 |
| EBIT | 121.254 | 153.757 | 17.221 | 47.390 | 35 |
| Net financials | 721 | 673 | -5.213 | -7.602 | -128 |
| Profit before tax | 140.431 | 154.430 | 12.008 | 39.788 | 38 |
| Tax | 30.252 | 34.815 | 3.989 | 9.407 | 7 |
| Net profit | 110.179 | 119.615 | 8.019 | 30.381 | 30 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 504.251 | 639.838 | 763.276 | 874.861 | 847 |
| Equity | 284.935 | 407.662 | 413.738 | 445.572 | 475 |
| Long-term debt | 0 | 0 | 0 | 0 | 4 |
| Short-term debt | 204.320 | 210.429 | 326.688 | 396.325 | 327 |
| Total debt | 204.320 | 210.429 | 326.688 | 396.325 | 331 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CC Management | Management | 2024 |
LA Management | Management | 2008 |
| Former (2) | ||
MF Management | Management | 2019 – 2020 |
MB Management | Management | 2020 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LY | Board of Directors | 2015 – 2018 |
| Chairman | 2008 – 2018 | |
| Board of Directors | 2008 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Cassøe Krüth | Management | 0 companies |
| Lars Andreas Helgstrand | Management | 0 companies |
| Marianne Fog Jørgensen | Management | 0 companies |
| Morten Bradsted Nielsen | Management | 0 companies |
| Lene Yde | Board of Directors | 0 companies |
| Niels Thomas Heering | Chairman | 0 companies |
| Ole Vagner | Board of Directors | 0 companies |