| Revenue | DKK 79,5M | -9% |
| EBITDA | DKK 41,6M | -24% |
| Net profit | DKK 11,6M | -53% |
| Total assets | DKK 213,8M | +24% |
| Equity | DKK 137,6M | +9% |
| Employees | 183 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 87.351 | 77.815 | 60.544 | 87.132 | 79.467 |
| Staff expenses | -31.940 | -30.943 | -28.700 | -32.257 | -37.860 |
| EBITDA | 55.411 | 46.872 | 31.844 | 54.875 | 41.608 |
| Depreciation & amort. | -20.452 | -21.078 | -20.887 | -21.182 | -25.414 |
| EBIT | 34.959 | 25.794 | 10.957 | 33.693 | 16.194 |
| Net financials | -199 | -167 | -231 | -1.534 | -1.423 |
| Profit before tax | 34.761 | 25.627 | 10.726 | 32.159 | 14.771 |
| Tax | 7.641 | 5.621 | 2.368 | 7.388 | 3.184 |
| Net profit | 27.120 | 20.006 | 8.358 | 24.771 | 11.587 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 150.238 | 154.557 | 164.421 | 173.065 | 213.829 |
| Equity | 72.916 | 92.922 | 101.280 | 126.051 | 137.639 |
| Long-term debt | 146 | 55 | 0 | 0 | 0 |
| Short-term debt | 72.225 | 57.301 | 59.069 | 43.411 | 71.529 |
| Total debt | 72.371 | 57.355 | 59.069 | 43.411 | 71.529 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JK Management | Management | 2025 |
| Former (4) | ||
JM Management | Management | 2025 – 2025 |
HS Management | Management | 2022 – 2025 |
SL Management | Management | 2011 – 2012 |
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2012 | |
| Former (6) | ||
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2012 – 2012 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Marcussen | Management | 0 companies |
| Henrik Starup | Management | 0 companies |
| Sonny Lemming Hartmann | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Josephine Kilsgaard Holm | Management | 0 companies |
| Christen Børglum Bagger | Chairman | 0 companies |
| Tom Stengade | Board of Directors | 0 companies |
| Hugo Friis Lund | Board of Directors | 0 companies |
| Mogens Philip Ellgaard-Cramer | Board of Directors | 0 companies |
| Karsten Frost Mathiesen | Board of Directors | 0 companies |
| Bo Bay Hougaard | Chairman | 0 companies |
| Torben Frøsig Lauesen | Board of Directors | 0 companies |
| Peter Emus Laursen | Chairman | 0 companies |