| Revenue | DKK 12,1M | +8% |
| EBITDA | DKK 6,4M | +12% |
| Net profit | DKK 4,7M | +13% |
| Total assets | DKK 21,1M | +13% |
| Equity | DKK 11,8M | +25% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -406 | 3.152 | 3.845 | 4.536 | 5.372 | 6.064 | 7.674 | 7.765 | 8.260 | 9.033 | 9.059 | 9.963 | 11.183 | 12.130 |
| Staff expenses | -1.041 | -1.010 | -1.754 | -1.697 | -2.590 | -2.728 | -3.363 | -3.733 | -3.521 | -3.746 | -4.216 | -4.641 | -5.439 | -5.687 |
| EBITDA | 838 | 2.029 | 2.018 | 1.468 | 2.782 | 3.336 | 4.311 | 4.032 | 4.739 | 5.287 | 4.844 | 5.322 | 5.744 | 6.432 |
| Depreciation & amort. | -102 | -0 | -0 | -85 | -97 | -144 | -140 | -84 | -17 | -15 | -61 | -68 | -33 | -34 |
| EBIT | 736 | 2.029 | 2.018 | 1.384 | 2.685 | 3.193 | 4.171 | 3.948 | 4.722 | 5.272 | 4.782 | 5.253 | 5.712 | 6.399 |
| Net financials | 0 | -180 | -326 | -981 | -361 | -182 | -82 | -344 | -161 | -33 | -262 | -323 | -351 | -343 |
| Profit before tax | 939 | 1.849 | 1.692 | 403 | 2.323 | 3.011 | 4.090 | 3.604 | 4.561 | 5.239 | 4.520 | 4.930 | 5.360 | 6.056 |
| Tax | 227 | 466 | 415 | 131 | 546 | 676 | 913 | 797 | 1.009 | 1.156 | 999 | 1.093 | 1.188 | 1.336 |
| Net profit | 712 | 1.383 | 1.278 | 272 | 1.777 | 2.335 | 3.177 | 2.807 | 3.552 | 4.083 | 3.521 | 3.837 | 4.172 | 4.719 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.184 | 1.522 | 9.388 | 11.941 | 8.327 | 9.306 | 13.274 | 13.638 | 13.351 | 15.739 | 16.064 | 19.362 | 18.658 | 21.053 |
| Equity | 388 | 995 | 2.272 | 2.545 | 4.322 | 5.657 | 7.834 | 5.216 | 7.386 | 7.917 | 7.355 | 7.671 | 9.443 | 11.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.421 | 904 | 0 | 70 | 186 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -9.572 | 8.141 | 6.885 | 9.247 | 2.516 | 2.745 | 5.440 | 8.352 | 5.772 | 7.820 | 8.709 | 11.691 | 9.200 | 9.275 |
| Total debt | -9.572 | 8.141 | 7.115 | 9.397 | 3.936 | 3.649 | 5.440 | 8.423 | 5.959 | 7.820 | 8.709 | 11.691 | 9.200 | 9.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2016 | — | — |
EM Management | Management | 2011 | — | — |
OP Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hunter Holding ApS | Company | 50.0% | 50.0% | 2016 |
Scanbolt Partner Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jæger | Management | 0 companies |
| Elizabeth Monnet | Management | 0 companies |
| Olivier Pierre Monnet | Management | 0 companies |
| Svend Alfred Rasmussen | Board of Directors | 0 companies |
| Karen Fogh Jæger | Chairman | 0 companies |
| Steen Vilhelm Ravn | Board of Directors | 0 companies |