| Revenue | DKK 5,9M | -5% |
| EBITDA | DKK 1,1M | +595% |
| Net profit | DKK 782K | +778% |
| Total assets | DKK 2,8M | +40% |
| Equity | DKK 1,8M | +80% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.378 | 11.517 | 8.145 | 6.227 | 5.935 |
| Staff expenses | -6.452 | -6.888 | -6.964 | -6.075 | -4.878 |
| EBITDA | 4.926 | 4.629 | 1.181 | 152 | 1.057 |
| Depreciation & amort. | -158 | -118 | -55 | -16 | -13 |
| EBIT | 4.769 | 4.512 | 1.126 | 136 | 1.043 |
| Net financials | -58 | -64 | -68 | -21 | -35 |
| Profit before tax | 4.711 | 4.448 | 1.058 | 115 | 1.008 |
| Tax | 1.060 | 1.010 | 265 | 26 | 226 |
| Net profit | 3.651 | 3.438 | 794 | 89 | 782 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.315 | 6.004 | 2.494 | 2.030 | 2.837 |
| Equity | 4.651 | 4.538 | 1.794 | 983 | 1.765 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.664 | 1.465 | 701 | 1.047 | 1.072 |
| Total debt | 1.664 | 1.465 | 701 | 1.047 | 1.072 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KJ Management | Management | 2012 |
MD Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (3) | ||
| Board of Directors | 2012 – 2023 | |
| Board of Directors | 2012 – 2023 | |
| Board of Directors | 2012 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kenth Jørgensen | Management | 0 companies |
| Mads Dahl Riemer Jeppesen | Management | 0 companies |
| Niels Kartin | Board of Directors | 0 companies |
| Jens Larsen | Board of Directors | 0 companies |
| Martin Christian Baungaard-Jensen | Board of Directors | 0 companies |
| Ann Riemer-Jeppesen | Board of Directors | 0 companies |
| Thomas Schwarz Frommelt Lausten | Chairman | 0 companies |
| Kim Holberg Andersen | Board of Directors | 0 companies |