| Revenue | DKK 7,9M | +24% |
| EBITDA | DKK 1,8M | +79% |
| Net profit | DKK 1,3M | +78% |
| Total assets | DKK 8,7M | +41% |
| Equity | DKK 2,9M | +10% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.746 | 6.458 | 5.540 | 6.321 | 7.864 |
| Staff expenses | -4.838 | -4.939 | -4.645 | -5.331 | -6.089 |
| EBITDA | 908 | 1.519 | 895 | 990 | 1.775 |
| Depreciation & amort. | -47 | -52 | -81 | -90 | -181 |
| EBIT | 861 | 1.467 | 814 | 900 | 1.594 |
| Net financials | -13 | -12 | -6 | 7 | 17 |
| Profit before tax | 848 | 1.456 | 808 | 907 | 1.611 |
| Tax | 187 | 320 | 178 | 202 | 355 |
| Net profit | 661 | 1.135 | 630 | 705 | 1.256 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.800 | 5.222 | 5.778 | 6.147 | 8.658 |
| Equity | 1.589 | 2.124 | 2.254 | 2.660 | 2.916 |
| Long-term debt | 348 | 353 | 353 | 336 | 348 |
| Short-term debt | 2.863 | 2.745 | 3.165 | 3.148 | 5.327 |
| Total debt | 3.211 | 3.098 | 3.517 | 3.484 | 5.675 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Chief Executive Officer | Chief Executive Officer | 2011 |
KJ Management | Management | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schøller Isaksen | Chief Executive Officer | 0 companies |
| Kim Jørgensen | Management | 0 companies |