| Revenue | DKK 8,3M | -13% |
| EBITDA | DKK -1,2M | -209% |
| Net profit | DKK -1M | -248% |
| Total assets | DKK 4,2M | -37% |
| Equity | DKK 2,3M | -30% |
| Employees | 25 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.160 | 9.390 | 8.234 | 9.588 | 8.314 |
| Staff expenses | -4.914 | -8.358 | -7.903 | -8.481 | -9.522 |
| EBITDA | 246 | 884 | 330 | 1.107 | -1.207 |
| Depreciation & amort. | -161 | -286 | -288 | -282 | -160 |
| EBIT | 84 | 598 | 42 | 824 | -1.368 |
| Net financials | 28 | 39 | 50 | 63 | 58 |
| Profit before tax | 113 | 637 | 92 | 887 | -1.309 |
| Tax | 25 | 140 | 20 | 196 | -288 |
| Net profit | 88 | 496 | 72 | 691 | -1.021 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.213 | 5.980 | 5.801 | 6.595 | 4.174 |
| Equity | 2.103 | 2.600 | 2.672 | 3.363 | 2.342 |
| Long-term debt | 644 | 720 | 622 | 848 | 641 |
| Short-term debt | 3.405 | 2.602 | 2.450 | 2.360 | 1.174 |
| Total debt | 4.049 | 3.321 | 3.072 | 3.208 | 1.815 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2025 |
| Former (4) | ||
LK Management | Management | 2013 – 2015 |
MK Management | Management | 2017 – 2019 |
HB Management | Management | 2019 – 2020 |
TN Management | Management | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2025 | |
| Former (3) | ||
| Chairman | 2013 – 2025 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kramers | Management | 0 companies |
| Michael Kejlstrup Rasmussen | Management | 0 companies |
| Holger Benfeldt Lund | Management | 0 companies |
| Thomas Nordahl Munk | Management | 0 companies |
| Jesper Svenning Tellerup Larsen | Management | 0 companies |
| Allan Bøgelund Laursen | Chairman | 0 companies |
| Kasper Skov-Mikkelsen | Board of Directors | 0 companies |
| Line Pinstrup Andersen | Board of Directors | 0 companies |
| Anders Eichler Pedersen | Board of Directors | 0 companies |
| Frank Thomsen | Board of Directors | 0 companies |
| Thomas Mears Werge | Board of Directors | 0 companies |
| Carsten Gylling | Chairman | 0 companies |