| Revenue | DKK 12,2M | +56% |
| EBITDA | DKK 4,4M | +147% |
| Net profit | DKK 3,5M | +141% |
| Total assets | DKK 6,2M | +93% |
| Equity | DKK 4M | +104% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.228 | 1.423 | 1.457 | 1.257 | 1.747 | 1.546 | 1.681 | 4.057 | 6.332 | 8.539 | 6.742 | 8.266 | 7.821 | 12.228 |
| Staff expenses | -1.141 | -1.169 | -1.347 | -1.523 | -1.290 | -1.202 | -1.735 | -2.236 | -2.751 | -4.653 | -5.383 | -4.670 | -6.048 | -7.854 |
| EBITDA | 87 | 254 | 109 | -266 | 457 | 344 | -53 | 1.821 | 3.582 | 3.886 | 1.359 | 3.596 | 1.774 | 4.373 |
| Depreciation & amort. | -178 | -178 | -180 | -173 | -91 | -0 | -7 | -32 | -42 | -57 | -47 | -42 | -35 | -23 |
| EBIT | -92 | 76 | -71 | -438 | 367 | 344 | -60 | 1.789 | 3.540 | 3.829 | 1.312 | 3.554 | 1.739 | 4.351 |
| Net financials | 10 | -40 | -51 | -17 | 19 | -0 | 63 | 25 | 18 | -8 | 30 | 40 | 121 | 144 |
| Profit before tax | -82 | 35 | -121 | -455 | 386 | 344 | 3 | 1.813 | 3.558 | 3.820 | 1.342 | 3.594 | 1.860 | 4.495 |
| Tax | -42 | 10 | 21 | -100 | 72 | 53 | -17 | 414 | 783 | 869 | 298 | 822 | 415 | 1.007 |
| Net profit | -40 | 26 | -142 | -355 | 314 | 290 | 20 | 1.399 | 2.775 | 2.952 | 1.044 | 2.773 | 1.446 | 3.488 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.480 | 1.019 | 903 | 609 | 1.239 | 1.362 | 1.389 | 2.975 | 5.345 | 4.957 | 2.617 | 4.261 | 3.230 | 6.223 |
| Equity | 360 | 363 | 221 | -134 | 180 | 470 | 490 | 1.890 | 3.365 | 3.517 | 1.609 | 3.283 | 1.956 | 3.998 |
| Long-term debt | 0 | -61 | 56 | -32 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.121 | 1.117 | 1.004 | 1.253 | 1.059 | 892 | 669 | 990 | 1.710 | 1.441 | 1.008 | 978 | 1.275 | 2.225 |
| Total debt | 1.121 | 1.056 | 1.060 | 1.222 | 1.059 | 892 | 669 | 1.041 | 1.710 | 1.441 | 1.008 | 978 | 1.275 | 2.225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2011 | — | — |
JH Management | Management | 2009 | — | — |
JD Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danoh Holding ApS | Company | 100.0% | 100.0% | 2025 |
MICHAEL MØLLER HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
LARS KANDBORG HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Rune Hastrup Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lieutenant Laursen | Management | 0 companies |
| Jesper Hedegaard Jensen | Management | 0 companies |
| Jacob Danoh Christiansen | Management | 0 companies |
| Alexander Lieutenant Laursen | Board of Directors | 0 companies |
| Rune Hastrup | Board of Directors | 0 companies |
| Lars Kandborg | Board of Directors | 0 companies |
| Søren Peter Jensen | Chairman | 0 companies |
| Michael Møller | Board of Directors | 0 companies |
| Ivan Hedegaard Jensen | Board of Directors | 0 companies |
| Sebastian Lieutenant Laursen | Board of Directors | 0 companies |
| Dorthe Lindberg Laursen | Board of Directors | 0 companies |