| Revenue | DKK 5,1M | +14% |
| EBITDA | DKK 1,6M | +5% |
| Net profit | DKK 697K | +10% |
| Total assets | DKK 4M | -1% |
| Equity | DKK 893K | +32% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.170 | 3.592 | 4.561 | 4.518 | 5.137 |
| Staff expenses | -2.043 | -2.660 | -3.986 | -2.988 | -3.529 |
| EBITDA | 1.127 | 932 | 569 | 1.530 | 1.608 |
| Depreciation & amort. | -216 | -87 | -242 | -635 | -657 |
| EBIT | 911 | 845 | 327 | 895 | 951 |
| Net financials | -8 | -8 | -2 | -92 | -63 |
| Profit before tax | 902 | 837 | 324 | 804 | 888 |
| Tax | 199 | 184 | 64 | 171 | 191 |
| Net profit | 704 | 653 | 261 | 633 | 697 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.635 | 1.710 | 3.813 | 4.052 | 4.012 |
| Equity | 964 | 465 | 439 | 678 | 893 |
| Long-term debt | 149 | 0 | 1.641 | 1.263 | 864 |
| Short-term debt | 1.521 | 1.244 | 1.630 | 2.023 | 2.199 |
| Total debt | 1.671 | 1.244 | 3.271 | 3.287 | 3.063 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JN Management | Management | 2016 |
RD Management | Management | 2022 |
| Former (2) | ||
MN Management | Management | 2009 – 2009 |
BE Management | Management | 2009 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2009 | |
| Company | 20–24.99% | 0% | 2022 | |
| Company | 20–24.99% | 0% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Nørgaard Rosendahl | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Rene Dworog-Dahl | Management | 0 companies |
| Brian Eske Towt | Management | 0 companies |