| Revenue | DKK 25,3M | +18% |
| EBITDA | DKK 5,8M | +15% |
| Net profit | DKK 1,3M | -38% |
| Total assets | DKK 33,2M | +99% |
| Equity | DKK 5,1M | -12% |
| Employees | 41 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.259 | 15.574 | 15.477 | 20.052 | 15.407 | 12.452 | 19.358 | 19.328 | 21.384 | 25.292 |
| Staff expenses | -19.180 | -12.104 | -13.772 | -14.208 | -12.992 | -11.670 | -14.623 | -15.511 | -16.278 | -19.527 |
| EBITDA | 2.079 | 3.470 | 1.705 | 5.844 | 2.415 | 782 | 4.735 | 3.731 | 4.994 | 5.765 |
| Depreciation & amort. | -1.558 | -1.589 | -2.063 | -2.082 | -1.590 | -1.588 | -1.687 | -1.999 | -2.090 | -2.955 |
| EBIT | 521 | 1.881 | -358 | 3.762 | 825 | -806 | 3.047 | 1.732 | 2.904 | 2.810 |
| Net financials | -1.250 | -827 | -850 | -678 | -421 | -268 | -184 | -413 | -222 | -1.115 |
| Profit before tax | -729 | 1.054 | -1.208 | 3.084 | 404 | -1.073 | 2.863 | 1.319 | 2.682 | 1.695 |
| Tax | -149 | 252 | -246 | 691 | 106 | -228 | 685 | 333 | 593 | 396 |
| Net profit | -580 | 802 | -962 | 2.393 | 299 | -845 | 2.178 | 986 | 2.090 | 1.299 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.028 | 23.416 | 20.081 | 19.941 | 15.344 | 16.455 | 19.053 | 16.619 | 16.658 | 33.225 |
| Equity | -80 | 722 | 10 | 2.403 | 2.401 | 1.556 | 3.734 | 4.720 | 5.810 | 5.110 |
| Long-term debt | 6.850 | 8.041 | 7.076 | 5.676 | 3.746 | 4.025 | 4.220 | 3.845 | 3.593 | 13.390 |
| Short-term debt | 11.257 | 14.550 | 12.995 | 11.435 | 8.669 | 10.574 | 10.222 | 7.436 | 6.952 | 14.026 |
| Total debt | 18.108 | 22.591 | 20.071 | 17.111 | 12.415 | 14.600 | 14.442 | 11.282 | 10.545 | 27.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
PB Management | Management | 2015 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KC Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POKAJ HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Klaus Olsen Holding ApS | Company | 33.3% | 33.3% | 2023 |
PALLE ROSENBERG HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Mogensen | Management | 0 companies |
| Palle Bæk Rosenberg | Management | 0 companies |
| Palle Studsgaard Odgaard | Chief Executive Officer | 0 companies |
| Klaus Christian Specht Olsen | Management | 0 companies |