| Revenue | DKK 18,1M | +5% |
| EBITDA | DKK 2,8M | +13% |
| Net profit | DKK 1,6M | +21% |
| Total assets | DKK 28,5M | +2% |
| Equity | DKK 12,2M | +15% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.081 | 10.018 | 16.530 | 17.351 | 18.143 |
| Staff expenses | -8.734 | -9.602 | -8.578 | -9.367 | -10.020 |
| EBITDA | 756 | 70 | 2.911 | 2.473 | 2.798 |
| Depreciation & amort. | -866 | -843 | -980 | -996 | -974 |
| EBIT | -110 | -773 | 1.931 | 1.476 | 1.824 |
| Net financials | -172 | -177 | -182 | -154 | -229 |
| Profit before tax | -282 | -950 | 1.749 | 1.322 | 1.595 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -282 | -950 | 1.749 | 1.322 | 1.595 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26.986 | 29.274 | 27.897 | 27.997 | 28.480 |
| Equity | 8.445 | 7.495 | 9.245 | 10.567 | 12.162 |
| Long-term debt | 15.541 | 17.149 | 14.955 | 14.448 | 13.961 |
| Short-term debt | 2.999 | 4.630 | 3.697 | 2.982 | 2.357 |
| Total debt | 18.541 | 21.779 | 18.652 | 17.430 | 16.318 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AM Management | Management | 2015 |
| Former (1) | ||
JK Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2018 | |
| Board of Directors | 2025 | |
| Chairman | 2014 | |
| Board of Directors | 2022 | |
| Former (6) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Martin Larsen | Management | 0 companies |
| Jørgen Kronborg | Management | 0 companies |
| Dorthe Bjerre | Board of Directors | 0 companies |
| Rikke Josiasen | Board of Directors | 0 companies |
| Finn Trond Hansen | Board of Directors | 0 companies |
| Hans Erik Hansen | Board of Directors | 0 companies |
| Connie Sten Bille Christensen | Board of Directors | 0 companies |
| Monica Lendal Jørgensen | Board of Directors | 0 companies |
| Toni Lee Larsen | Board of Directors | 0 companies |
| Morten Hvidberg Secher | Board of Directors | 0 companies |
| Henrik Wisbech | Chairman | 0 companies |
| Michael Jul-Nørup Pedersen | Board of Directors | 0 companies |
| Janne Albertsen | Board of Directors | 0 companies |