| Revenue | DKK 60,4M | -6% |
| EBITDA | DKK 6,4M | -53% |
| Net profit | DKK 4,7M | -54% |
| Total assets | DKK 57M | +3% |
| Equity | DKK 5,6M | -50% |
| Employees | 26 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 52.680 | 56.334 | 53.461 | 63.912 | 60.355 |
| Staff expenses | -50.976 | -50.972 | -41.470 | -50.179 | -53.954 |
| EBITDA | 13.212 | 5.362 | 11.991 | 13.733 | 6.401 |
| Depreciation & amort. | -2.875 | -121 | -149 | -145 | -183 |
| EBIT | 10.337 | 5.241 | 11.842 | 13.588 | 6.218 |
| Net financials | -275 | 154 | -295 | -23 | -214 |
| Profit before tax | -1.446 | 5.395 | 11.547 | 13.566 | 6.004 |
| Tax | 246 | 1.081 | 2.117 | 3.204 | 1.275 |
| Net profit | -1.692 | 4.314 | 9.430 | 10.361 | 4.729 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 56.626 | 57.194 | 46.386 | 55.529 | 56.953 |
| Equity | 25.210 | 29.524 | 6.969 | 11.253 | 5.622 |
| Long-term debt | 0 | 508 | 1.551 | 2.792 | 978 |
| Short-term debt | 31.416 | 27.162 | 37.866 | 41.483 | 50.352 |
| Total debt | 31.416 | 27.670 | 39.417 | 44.276 | 51.331 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EZ | Founder | 2012 |
MT Management | Management | 2021 |
| Former (2) | ||
LB Management | Management | 2012 – 2013 |
PL Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2018 | |
| Board of Directors | 2021 | |
| Board of Directors | 2014 | |
| Former (3) | ||
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Jørgensen | Management | 0 companies |
| Egon Zehnder International AG | Founder | 0 companies |
| Morten Tveit | Management | 0 companies |
| Peter Leon Levin | Management | 0 companies |
| Inge Kirstine Berneke | Board of Directors | 0 companies |
| Damien Ignatius O´Brien | Board of Directors | 0 companies |
| Marie Grønnegaard Christensen | Board of Directors | 0 companies |
| Martin Nordestgaard Knudsen | Board of Directors | 0 companies |
| Christian Kudzielka Fischer | Board of Directors | 0 companies |
| Henrik Aagaard | Board of Directors | 0 companies |
| Thomas Christian Rosetzsky Wamberg | Board of Directors | 0 companies |