| Revenue | DKK 6,9M | +28% |
| EBITDA | DKK 2,2M | +115% |
| Net profit | DKK 1,4M | +645% |
| Total assets | DKK 8,8M | +20% |
| Equity | DKK 4,7M | +42% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.153 | 2.520 | 2.706 | 3.167 | 3.248 | 3.819 | 4.841 | 6.664 | 5.730 | 5.246 | 5.104 | 5.268 | 5.369 | 6.865 |
| Staff expenses | -1.303 | -1.681 | -2.064 | -2.584 | -2.358 | -2.517 | -3.575 | -4.010 | -4.712 | -4.987 | -5.205 | -4.644 | -4.355 | -4.698 |
| EBITDA | 849 | 840 | 641 | 583 | 890 | 1.291 | 1.266 | 2.655 | 1.018 | 259 | -100 | 625 | 1.007 | 2.168 |
| Depreciation & amort. | 468 | 459 | 433 | 481 | -112 | -104 | -334 | -467 | -556 | -763 | -952 | -963 | -777 | -585 |
| EBIT | 381 | 381 | 208 | 102 | 778 | 1.187 | 932 | 2.187 | 462 | -504 | -1.052 | -339 | 230 | 1.582 |
| Net financials | -99 | -91 | -62 | -85 | -36 | -88 | -60 | -7 | -41 | -18 | -140 | -93 | -145 | -73 |
| Profit before tax | 283 | 290 | 146 | 17 | 742 | 1.099 | 873 | 2.180 | 421 | -522 | -1.192 | -432 | 84 | 1.509 |
| Tax | 74 | 80 | 42 | 16 | 177 | 249 | 201 | 497 | 110 | -97 | -240 | -61 | 342 | 107 |
| Net profit | 209 | 210 | 104 | 1 | 565 | 850 | 671 | 1.683 | 311 | -425 | -952 | -371 | -257 | 1.402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.346 | 3.191 | 3.473 | 3.446 | 4.863 | 5.812 | 8.020 | 8.793 | 8.179 | 10.606 | 9.623 | 8.819 | 7.334 | 8.798 |
| Equity | 912 | 1.122 | 1.226 | 1.227 | 1.792 | 2.642 | 3.313 | 4.996 | 5.306 | 4.881 | 3.929 | 3.558 | 3.300 | 4.703 |
| Long-term debt | 734 | 489 | 406 | 331 | 345 | 217 | 104 | 433 | 168 | 0 | 0 | 0 | 0 | 174 |
| Short-term debt | 1.664 | 1.275 | 1.841 | 1.888 | 2.726 | 2.953 | 4.592 | 3.328 | 2.612 | 5.725 | 5.694 | 5.262 | 3.999 | 3.921 |
| Total debt | 2.398 | 1.764 | 2.247 | 2.219 | 3.071 | 3.170 | 4.696 | 3.761 | 2.780 | 5.725 | 5.694 | 5.262 | 3.999 | 4.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Founder | Founder | 2009 | — | — |
JP Management | Management | 2009 | — | — |
AG Founder | Founder | 2009 | — | — |
CM Management | Management | 2024 | — | — |
IM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIAN HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| SteRo GmbH | Founder | 0 companies |
| Jesper Pedersen | Management | 0 companies |
| Anjuma GmbH | Founder | 0 companies |
| Carsten Martinus Jensen | Management | 0 companies |
| Inger Margrethe Hansen | Management | 0 companies |