| Revenue | DKK 2M | +1% |
| EBITDA | DKK 23K | +243% |
| Net profit | DKK 17K | +176% |
| Total assets | DKK 3,8M | +34% |
| Equity | DKK 2,1M | +1% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.001 | 1.771 | 826 | 1.719 | 1.808 | 2.471 | 2.151 | 3.634 | 3.891 | 1.944 | 1.961 |
| Staff expenses | -1.517 | -1.705 | -946 | -1.637 | -1.344 | -1.909 | -1.789 | -2.295 | -2.224 | -1.937 | -1.937 |
| EBITDA | 485 | 66 | -120 | 82 | 463 | 562 | 363 | 264 | 207 | 7 | 23 |
| Depreciation & amort. | -1 | -15 | -6 | -6 | -67 | -67 | -68 | -61 | -61 | -0 | -0 |
| EBIT | 483 | 51 | -126 | 76 | 396 | 495 | 295 | 203 | 145 | 7 | 23 |
| Net financials | 0 | 0 | -4 | -5 | -2 | -5 | -7 | -6 | 2 | 3 | -1 |
| Profit before tax | 483 | 51 | -130 | 72 | 394 | 490 | 288 | 197 | 147 | 10 | 23 |
| Tax | -0 | -0 | -0 | -11 | 88 | 108 | 64 | 43 | 32 | 4 | 6 |
| Net profit | 376 | 40 | -130 | 83 | 307 | 381 | 224 | 153 | 115 | 6 | 17 |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.534 | 1.703 | 1.685 | 1.950 | 2.721 | 2.938 | 3.051 | 2.913 | 3.463 | 2.820 | 3.790 |
| Equity | 877 | 917 | 788 | 870 | 1.177 | 1.558 | 1.782 | 1.936 | 2.051 | 2.057 | 2.075 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 655 | 786 | 898 | 1.080 | 1.544 | 1.379 | 1.268 | 977 | 1.411 | 762 | 1.715 |
| Total debt | 655 | 786 | 898 | 1.080 | 1.544 | 1.379 | 1.268 | 977 | 1.411 | 762 | 1.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2016 | — | — |
EJ Management | Management | 2018 | — | — |
TS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shape House Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 50.0% | 50.0% | 2017 | |
OMEGNENS VVS HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
POUL HAUGAARD & SØN HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
BENT LYNGE HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Lyborg | Management | 0 companies |
| Erik Jensen | Management | 0 companies |
| Teddy Søegaard Hansen | Management | 0 companies |
| Bent Lynge | Chairman | 0 companies |
| Helle Kruse Nielsen | Board of Directors | 0 companies |