| Revenue | DKK 450 | -100% |
| EBITDA | DKK 450 | -100% |
| Net profit | DKK 23K | -99% |
| Total assets | DKK 6,6M | +10% |
| Equity | DKK 2,1M | -57% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | 3.657 | 8.606 | 11.891 | 11.779 | 13.704 | 13.767 | 18.637 | 20.227 | 17.315 | 26.697 | 16.955 | 0 |
| Staff expenses | -1.453 | -3.594 | -6.117 | -10.089 | -11.051 | -12.488 | -12.973 | -15.567 | -17.631 | -18.468 | -29.051 | -11.525 | -0 |
| EBITDA | -1.166 | 63 | 2.488 | 1.801 | 729 | 1.216 | 794 | 3.070 | 2.596 | -1.154 | -2.353 | 5.253 | 0 |
| Depreciation & amort. | -105 | -180 | -192 | -394 | -654 | -832 | -925 | -1.068 | -1.049 | -910 | -941 | -283 | -0 |
| EBIT | -1.271 | -116 | 2.297 | 1.407 | 74 | 385 | -131 | 2.002 | 1.547 | -2.064 | -3.295 | 4.971 | 0 |
| Net financials | -20 | -63 | -52 | -73 | -107 | -127 | -69 | -25 | -40 | -67 | -235 | -211 | 29 |
| Profit before tax | -651 | -180 | 2.245 | 1.334 | -32 | 258 | -200 | 1.977 | 1.507 | -2.131 | -3.529 | 4.759 | 29 |
| Tax | 320 | 5 | 518 | 307 | 8 | 81 | -22 | 455 | 357 | -456 | -738 | 1.062 | 6 |
| Net profit | -971 | -184 | 1.727 | 1.028 | -40 | 177 | -179 | 1.522 | 1.150 | -1.676 | -2.791 | 3.698 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.344 | 4.165 | 6.548 | 9.132 | 10.891 | 9.944 | 11.006 | 13.821 | 17.269 | 12.536 | 11.076 | 6.009 | 6.626 |
| Equity | 1.129 | 945 | 2.672 | 3.700 | 3.659 | 3.837 | 3.658 | 5.180 | 5.570 | 3.607 | 1.296 | 4.994 | 2.127 |
| Long-term debt | 0 | 0 | 0 | 600 | 1.264 | 970 | 623 | 614 | 0 | 1.864 | 1.508 | 0 | 4.060 |
| Short-term debt | 1.215 | 3.221 | 3.768 | 4.418 | 5.545 | 4.692 | 6.320 | 7.406 | 11.079 | 6.893 | 8.271 | 1.014 | 439 |
| Total debt | 1.215 | 3.221 | 3.768 | 5.018 | 6.809 | 5.662 | 6.943 | 8.020 | 11.079 | 8.757 | 9.780 | 1.014 | 4.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2025 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HQ CONSULTING A/S | Company | 50.0% | 50.0% | 2025 |
TNM Invest ApS | Company | 50.0% | 50.0% | 2025 |
AKJ Invest ApS | Company | 10.0% | 10.0% | 2016 |
MNS HOLDING AF 17. MAJ 2011 ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
BJØRN HENNING SØRENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Larsen | Management | 0 companies |
| Henrik Madsen | Chief Executive Officer | 0 companies |
| Bjørn Henning Sørensen | Board of Directors | 0 companies |
| Jerzy Antoni Wroblewski | Board of Directors | 0 companies |
| Allan Schouw-Petersen | Board of Directors | 0 companies |
| Skipper Hansen | Deputy Chairman | 0 companies |
| Verner Axelsen Holm | Chairman | 0 companies |
| Lars Sloth Arentzen | Board of Directors | 0 companies |
| Mikael Larsen | Board of Directors | 0 companies |
| Kim Rosenthal Hansen | Chairman | 0 companies |
| Michael Peter Hansen | Board of Directors | 0 companies |
| Michael Nielsen | Board of Directors | 0 companies |
| Jerzy Antoni Wroblewski | Board of Directors | 0 companies |
| Jan Wittenborn | Board of Directors | 0 companies |
| Brian Qvist Sørensen | Chairman | 0 companies |