| Revenue | DKK 19,2M | +46% |
| EBITDA | DKK 9,7M | +143% |
| Net profit | DKK 6,1M | +158% |
| Total assets | DKK 57,6M | +131% |
| Equity | DKK 11,7M | +55% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.017 | 1.400 | 2.745 | 3.870 | 5.209 | 6.135 | 7.604 | 6.985 | 5.470 | 9.104 | 12.023 | 13.161 | 19.187 |
| Staff expenses | -2.360 | -1.822 | -1.878 | -2.066 | -3.368 | -4.915 | -5.763 | -5.337 | -5.617 | -7.540 | -8.643 | -9.161 | -9.481 |
| EBITDA | 657 | -423 | 867 | 1.805 | 1.841 | 1.221 | 1.841 | 1.649 | -147 | 1.563 | 3.380 | 4.000 | 9.706 |
| Depreciation & amort. | -232 | -245 | -92 | -84 | -84 | -161 | -468 | -497 | -424 | -377 | -379 | -375 | -700 |
| EBIT | 425 | -668 | 775 | 1.721 | 1.757 | 1.060 | 1.373 | 1.152 | -571 | 1.186 | 3.001 | 3.625 | 9.006 |
| Net financials | -492 | -282 | -387 | -974 | -187 | -170 | -375 | 34 | 62 | 601 | -1 | -526 | -1.099 |
| Profit before tax | 771 | -950 | 388 | 747 | 1.570 | 890 | 998 | 1.185 | -509 | 1.787 | 3.001 | 3.099 | 7.906 |
| Tax | 419 | -215 | 107 | 205 | 359 | 207 | 232 | 270 | -99 | 401 | 674 | 713 | 1.758 |
| Net profit | 352 | -735 | 281 | 542 | 1.211 | 682 | 766 | 915 | -411 | 1.386 | 2.326 | 2.386 | 6.148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.206 | 4.996 | 4.281 | 8.944 | 10.826 | 12.743 | 15.839 | 15.561 | 14.199 | 30.618 | 29.764 | 25.000 | 57.647 |
| Equity | 993 | 258 | 781 | 1.323 | 2.534 | 3.016 | 3.582 | 4.297 | 3.886 | 5.828 | 7.179 | 7.565 | 11.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91 | 284 | 0 | 3.105 | 2.298 | 1.508 |
| Short-term debt | 4.213 | 4.738 | 3.500 | 7.621 | 8.225 | 9.563 | 12.127 | 11.077 | 9.950 | 24.582 | 19.255 | 14.838 | 44.186 |
| Total debt | 4.213 | 4.738 | 3.500 | 7.621 | 8.225 | 9.563 | 12.127 | 11.167 | 10.234 | 24.582 | 22.360 | 17.136 | 45.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARSTEN NELLEMOSE HOLDING ApS | Company | 33.3% | 0.0% | 2019 |
Klaus Rise Holding ApS | Company | 33.3% | 0.0% | 2019 |
Mikkel Møller Holding ApS | Company | 10.0% | 10.0% | 2022 |
BL-Holding ApS | Company | 10.0% | 0.0% | 2025 |
Openlight Danmark ApS | Company | 5.0% | 5.0% | 2021 |
POUL NELLEMOSE HOLDING ApS | Company | 0.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Joachim Larsen | Chief Executive Officer | 0 companies |
| Lars Peter Ørbæk Kjær | Chief Executive Officer | 0 companies |
| Mikkel Møller | Management | 0 companies |
| Henrik Bornebusch | Chairman | 0 companies |
| Poul Nellemose | Chairman | 0 companies |
| Karsten Nellemose Svehag | Board of Directors | 0 companies |
| Søren Topp | Board of Directors | 0 companies |
| Jens Thorup | Chairman | 0 companies |
| Klaus Rise Jensen | Board of Directors | 0 companies |
| Thomas Uwe Jørgensen | Board of Directors | 0 companies |
| Carsten Krogh | Chairman | 0 companies |