| Revenue | DKK 10M | +0% |
| EBITDA | DKK 3,2M | +65% |
| Net profit | DKK 2,6M | +90% |
| Total assets | DKK 22,6M | +8% |
| Equity | DKK 19,1M | +9% |
| Employees | 42 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.694 | 13.035 | 9.533 | 10.009 | 9.982 |
| Staff expenses | -7.846 | -8.902 | -7.887 | -7.940 | -6.574 |
| EBITDA | 4.848 | 4.134 | 1.428 | 1.949 | 3.218 |
| Depreciation & amort. | -776 | -638 | -1.060 | -448 | -259 |
| EBIT | 4.072 | 3.496 | 368 | 1.501 | 2.959 |
| Net financials | 585 | -672 | -74 | 148 | 397 |
| Profit before tax | 4.657 | 2.824 | 295 | 1.649 | 3.356 |
| Tax | 1.034 | 630 | 178 | 274 | 746 |
| Net profit | 3.623 | 2.193 | 117 | 1.375 | 2.610 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.578 | 19.917 | 21.549 | 20.935 | 22.614 |
| Equity | 16.081 | 16.274 | 16.271 | 17.526 | 19.136 |
| Long-term debt | 364 | 0 | 195 | 451 | 725 |
| Short-term debt | 4.614 | 3.137 | 4.593 | 2.645 | 2.420 |
| Total debt | 4.977 | 3.137 | 4.788 | 3.096 | 3.145 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
SB Management | Management | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2009 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Silje Böhle Teisen | Management | 0 companies |
| Jonas Buch | Chairman | 0 companies |