| Revenue | DKK 7,6M | +9% |
| EBITDA | DKK 866K | +47% |
| Net profit | DKK 580K | +54% |
| Total assets | DKK 7,2M | +4% |
| Equity | DKK 5,3M | +12% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.425 | 6.547 | 7.248 | 6.992 | 7.637 |
| Staff expenses | -5.764 | -5.838 | -6.594 | -6.402 | -6.772 |
| EBITDA | 660 | 709 | 655 | 590 | 866 |
| Depreciation & amort. | -131 | -103 | -111 | -168 | -183 |
| EBIT | 529 | 606 | 543 | 422 | 683 |
| Net financials | 31 | 46 | 51 | 63 | 61 |
| Profit before tax | 559 | 652 | 594 | 486 | 744 |
| Tax | 124 | 144 | 131 | 110 | 164 |
| Net profit | 436 | 508 | 463 | 376 | 580 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.649 | 5.699 | 5.959 | 6.922 | 7.176 |
| Equity | 3.350 | 3.858 | 4.321 | 4.697 | 5.277 |
| Long-term debt | 38 | 32 | 32 | 35 | 35 |
| Short-term debt | 6.262 | 1.810 | 1.600 | 2.177 | 1.850 |
| Total debt | 6.299 | 1.842 | 1.632 | 2.212 | 1.885 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SL Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (3) | ||
JR Management | Management | 2010 – 2014 |
ET Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
MM Management | Management | 2009 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2020 | |
| Chairman | 2024 | |
| Board of Directors | 2021 | |
| Board of Directors | 2024 | |
| Former (6) | ||
| Board of Directors | 2016 – 2021 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2009 – 2016 | |
| Board of Directors | 2009 – 2014 | |
| Board of Directors | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Rosenlund | Management | 0 companies |
| Eddy Thorndal Pedersen | Chief Executive Officer | 0 companies |
| Mogens Møller Hansen | Management | 0 companies |
| Steffen Lundgren Andersen | Chief Executive Officer | 0 companies |
| Poul Erik Graugaard | Board of Directors | 0 companies |
| Jørgen Marinus Møller Jensen | Board of Directors | 0 companies |
| Torben Georg Mikkelsen | Board of Directors | 0 companies |
| Michael Brask-Nielsen | Board of Directors | 0 companies |
| Tommy Svane Boye | Board of Directors | 0 companies |
| Henrik Føns | Chairman | 0 companies |
| Lars Schou | Board of Directors | 0 companies |
| Ole Møller Fransen | Chairman | 0 companies |
| Niels Kristian Salhøj | Board of Directors | 0 companies |
| Bent Vistisen | Board of Directors | 0 companies |
| Kurt Christensen | Board of Directors | 0 companies |