| Revenue | DKK 1,9M | -9% |
| EBITDA | DKK 732K | -10% |
| Net profit | DKK 489K | -9% |
| Total assets | DKK 1,9M | -10% |
| Equity | DKK 858K | -1% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.966 | 2.070 | 2.259 | 2.049 | 1.855 |
| Staff expenses | -1.079 | -965 | -1.247 | -1.235 | -1.123 |
| EBITDA | 887 | 1.105 | 1.013 | 814 | 732 |
| Depreciation & amort. | -83 | -97 | -91 | -94 | -75 |
| EBIT | 804 | 1.008 | 922 | 719 | 656 |
| Net financials | -16 | -47 | -17 | -26 | -24 |
| Profit before tax | 788 | 961 | 904 | 694 | 632 |
| Tax | 191 | 217 | 200 | 156 | 143 |
| Net profit | 597 | 744 | 704 | 538 | 489 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.564 | 2.225 | 2.333 | 2.117 | 1.902 |
| Equity | 528 | 872 | 981 | 869 | 858 |
| Long-term debt | 351 | 465 | 399 | 268 | 220 |
| Short-term debt | 1.195 | 842 | 922 | 968 | 802 |
| Total debt | 1.545 | 1.307 | 1.321 | 1.236 | 1.023 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2015 |
| Former (1) | ||
LR Management | Management | 2011 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Reno Møller | Management | 0 companies |
| Jan Sørensen | Management | 0 companies |
| Lars Sørensen | Chairman | 0 companies |
| Torben Christensen | Board of Directors | 0 companies |
| Philip Robert Herluf | Board of Directors | 0 companies |