| Revenue | DKK 5,4M | +37% |
| EBITDA | DKK 2,8M | +100% |
| Net profit | DKK 2,2M | +100% |
| Total assets | DKK 3,7M | +43% |
| Equity | DKK 2,3M | +91% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.845 | 2.860 | 2.109 | 3.457 | 2.897 | 3.339 | 4.671 | 4.612 | 3.015 | 2.941 | 3.915 | 5.367 |
| Staff expenses | -1.278 | -1.305 | -1.524 | -1.628 | -1.896 | -1.751 | -1.816 | -2.303 | -2.412 | -1.964 | -2.520 | -2.565 |
| EBITDA | 567 | 1.556 | 585 | 1.829 | 1.001 | 1.588 | 2.854 | 2.309 | 603 | 977 | 1.395 | 2.785 |
| Depreciation & amort. | -294 | -294 | -276 | -283 | -300 | -294 | -282 | -272 | -272 | -265 | -0 | -0 |
| EBIT | 273 | 1.262 | 309 | 1.546 | 701 | 1.294 | 2.572 | 2.037 | 331 | 712 | 1.395 | 2.785 |
| Net financials | 3 | -3 | -24 | -7 | -7 | -3 | -27 | 378 | -10 | 13 | 3 | -4 |
| Profit before tax | 276 | 1.259 | 285 | 1.539 | 694 | 1.291 | 2.545 | 2.414 | 321 | 725 | 1.398 | 2.781 |
| Tax | 11 | 305 | 67 | 341 | 155 | 286 | 575 | 449 | 73 | 159 | 317 | 618 |
| Net profit | 265 | 954 | 218 | 1.198 | 538 | 1.005 | 1.970 | 1.965 | 248 | 566 | 1.082 | 2.163 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.092 | 3.313 | 2.209 | 3.298 | 2.445 | 3.285 | 5.427 | 4.102 | 1.319 | 1.459 | 2.595 | 3.722 |
| Equity | 2.987 | 2.241 | 958 | 1.936 | 1.275 | 1.680 | 3.349 | 2.315 | 348 | 668 | 1.186 | 2.269 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 587 | 613 | 847 | 1.013 | 884 | 1.350 | 1.910 | 1.676 | 917 | 791 | 1.405 | 1.450 |
| Total debt | 587 | 613 | 847 | 1.013 | 884 | 1.379 | 1.910 | 1.676 | 917 | 791 | 1.405 | 1.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2014 | — | — |
TR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOAN PANK HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
Mikkel C Holding ApS | Company | 33.3% | 33.3% | 2022 |
T. RISGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Joan Pank Bendtsen | Management | 0 companies |
| Tommy Risgaard | Management | 0 companies |