| Revenue | DKK 3M | -4% |
| EBITDA | DKK 1M | +3% |
| Net profit | DKK 705K | +3% |
| Total assets | DKK 4,5M | -2% |
| Equity | DKK 1,9M | +6% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.069 | 2.970 | 3.063 | 3.143 | 3.032 |
| Staff expenses | -1.510 | -1.941 | -2.087 | -2.171 | -2.031 |
| EBITDA | 559 | 1.030 | 975 | 971 | 1.001 |
| Depreciation & amort. | -34 | -42 | -42 | -42 | -42 |
| EBIT | 525 | 987 | 933 | 929 | 959 |
| Net financials | -24 | -49 | -52 | -48 | -55 |
| Profit before tax | 501 | 938 | 881 | 881 | 904 |
| Tax | 109 | 205 | 193 | 194 | 199 |
| Net profit | 392 | 733 | 688 | 688 | 705 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.283 | 4.241 | 4.598 | 4.628 | 4.547 |
| Equity | 2.163 | 1.408 | 1.696 | 1.783 | 1.889 |
| Long-term debt | 426 | 389 | 352 | 315 | 278 |
| Short-term debt | 1.528 | 2.277 | 2.394 | 2.382 | 2.243 |
| Total debt | 1.954 | 2.665 | 2.746 | 2.697 | 2.521 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SD Management | Management | 2014 |
HM Management | Management | 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Dyg Madsen | Management | 0 companies |
| Henning Madsen | Management | 0 companies |