| Revenue | DKK 8,1M | +4% |
| EBITDA | DKK 844K | +2481% |
| Net profit | DKK 618K | +1912% |
| Total assets | DKK 6,3M | -3% |
| Equity | DKK 5,1M | +14% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.755 | 6.014 | 7.131 | 7.787 | 8.078 |
| Staff expenses | -3.495 | -6.352 | -6.986 | -7.755 | -7.234 |
| EBITDA | 260 | -407 | 142 | 33 | 844 |
| Depreciation & amort. | -17 | -88 | -165 | -157 | -133 |
| EBIT | 244 | -495 | -24 | -124 | 710 |
| Net financials | 62 | 34 | 83 | 81 | 82 |
| Profit before tax | 306 | -461 | 59 | -44 | 792 |
| Tax | 67 | -101 | 13 | -10 | 174 |
| Net profit | 239 | -359 | 46 | -34 | 618 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.321 | 6.467 | 6.799 | 6.507 | 6.309 |
| Equity | 4.834 | 4.474 | 4.520 | 4.486 | 5.104 |
| Long-term debt | 624 | 492 | 526 | 526 | 720 |
| Short-term debt | 1.861 | 1.482 | 1.736 | 1.484 | 475 |
| Total debt | 2.485 | 1.974 | 2.262 | 2.010 | 1.195 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2025 |
| Former (2) | ||
BR Management | Management | 2015 – 2020 |
SM Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2025 | |
| Former (4) | ||
| Chairman | 2013 – 2025 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Svenning Tellerup Larsen | Management | 0 companies |
| Bettina Råschou | Management | 0 companies |
| Sanne Margrethe von Würden | Management | 0 companies |
| Allan Bøgelund Laursen | Chairman | 0 companies |
| Kasper Skov-Mikkelsen | Board of Directors | 0 companies |
| Ida Marie Nielsen | Board of Directors | 0 companies |
| Line Pinstrup Andersen | Board of Directors | 0 companies |
| Frank Thomsen | Board of Directors | 0 companies |
| Thomas Mears Werge | Board of Directors | 0 companies |
| Morten Gericke | Board of Directors | 0 companies |
| Carsten Gylling | Chairman | 0 companies |