| Revenue | DKK 1,3M | +119% |
| EBITDA | DKK 737K | +52% |
| Net profit | DKK 246K | +1045% |
| Total assets | DKK 1,7M | -20% |
| Equity | DKK 640K | +62% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.436 | 2.471 | 2.280 | 1.816 | 1.333 | 999 | 1.855 | 1.546 | 2.366 | 3.137 | 1.964 | 606 | 1.325 |
| Staff expenses | -4.307 | -2.637 | -2.352 | -1.559 | -1.565 | -1.836 | -1.665 | -1.148 | -1.774 | -2.304 | -1.345 | -81 | -589 |
| EBITDA | -1.871 | -166 | -72 | 257 | -233 | -836 | 190 | 398 | 592 | 833 | 619 | 486 | 737 |
| Depreciation & amort. | -538 | -472 | -361 | -284 | -263 | -191 | -98 | -101 | -336 | -426 | -322 | -475 | -418 |
| EBIT | -2.409 | -638 | -433 | -27 | -496 | -1.027 | 93 | 297 | 256 | 407 | 297 | 11 | 319 |
| Net financials | -187 | -101 | -28 | -6 | 6 | -4 | -31 | -36 | -52 | -63 | 11 | 17 | 1 |
| Profit before tax | -2.596 | -739 | -462 | -33 | -490 | -1.031 | 62 | 262 | 205 | 344 | 309 | 28 | 319 |
| Tax | -604 | -187 | -102 | -10 | -108 | -227 | 14 | 60 | 46 | 294 | 65 | 7 | 73 |
| Net profit | -1.993 | -552 | -360 | -23 | -382 | -804 | 48 | 202 | 158 | 50 | 244 | 21 | 246 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.787 | 2.291 | 2.019 | 1.675 | 1.380 | 1.400 | 1.902 | 2.744 | 3.447 | 3.247 | 2.363 | 2.060 | 1.652 |
| Equity | -1.493 | 455 | 95 | 857 | 475 | -330 | -282 | -80 | 79 | 129 | 372 | 394 | 640 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 62 | 33 | 0 | 35 | 0 | 0 | 1 | 147 |
| Short-term debt | 4.280 | 1.836 | 1.924 | 818 | 906 | 1.668 | 2.151 | 2.824 | 3.334 | 3.062 | 1.840 | 1.509 | 782 |
| Total debt | 4.280 | 1.836 | 1.924 | 818 | 906 | 1.730 | 2.184 | 2.824 | 3.369 | 3.062 | 1.840 | 1.510 | 929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2014 | — | — |
JB Management | Management | 2024 | — | — |
MK Management | Management | 2012 | — | — |
KS Management | Management | 2015 | — | — |
CN Management | Management | 2022 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAGGE Consulting ApS | Company | 66.7% | 66.7% | 2025 |
Din økonomiafdeling Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2021 | |
Stensdal Mårkærvej 2 ApS | Company | 100.0% | 100.0% | 2016 |
OLE SCHNEIDER HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Pawrup | Management | 0 companies |
| Jesper Bagge Jensen | Management | 0 companies |
| Mogens Kehl | Management | 0 companies |
| Kim Sørensen | Management | 0 companies |
| Claus Nielsen | Management | 0 companies |
| Kristian Martin Ramm-Larsen | Chief Executive Officer | 0 companies |
| Søren Stensdal | Chairman | 0 companies |
| Simon Lang | Board of Directors | 0 companies |
| Gitte Fuglsang Kehl | Deputy Chairman | 0 companies |
| Eske Hartmann Munck | Board of Directors | 0 companies |
| Anders Stig Poulsen | Board of Directors | 0 companies |
| Nina Skovgaard Brandtoft | Chairman | 0 companies |
| Nicolai Marc Haagen Olesen | Board of Directors | 0 companies |