| Revenue | DKK 78,3M | +21% |
| EBITDA | DKK 8,6M | +45% |
| Net profit | DKK 5,5M | +56% |
| Total assets | DKK 24,3M | -26% |
| Equity | DKK 6,2M | -66% |
| Employees | 139 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 39.509 | 52.034 | 56.451 | 64.465 | 78.294 |
| Staff expenses | -30.925 | -36.452 | -41.360 | -49.692 | -60.085 |
| EBITDA | 2.823 | 8.965 | 7.719 | 5.913 | 8.587 |
| Depreciation & amort. | -765 | -902 | -1.267 | -1.596 | -1.683 |
| EBIT | 2.058 | 8.063 | 6.452 | 4.317 | 6.903 |
| Net financials | 87 | 182 | 112 | 240 | 205 |
| Profit before tax | 2.145 | 8.245 | 6.564 | 4.557 | 7.108 |
| Tax | 783 | 1.493 | 1.444 | 1.002 | 1.564 |
| Net profit | 1.362 | 6.752 | 5.120 | 3.555 | 5.544 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 17.095 | 24.704 | 26.973 | 32.976 | 24.339 |
| Equity | 4.591 | 9.493 | 14.613 | 18.168 | 6.212 |
| Long-term debt | 0 | 0 | 0 | 2.414 | 2.473 |
| Short-term debt | 12.504 | 15.211 | 12.361 | 12.395 | 15.654 |
| Total debt | 12.504 | 15.211 | 12.361 | 14.809 | 18.127 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PW Management | Management | 2015 – 2016 |
BB Management | Management | 2016 – 2023 |
JB Management | Management | 2023 – 2024 |
JB Management | Management | 2016 – 2017 |
MG Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2016 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Winthereik | Management | 0 companies |
| Brian Bisgaard | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Jette Bendixen Deltorp | Management | 0 companies |
| Martin Godske | Chief Executive Officer | 0 companies |
| Morten Dam | Board of Directors | 0 companies |
| Rikke Bjerregaard | Board of Directors | 0 companies |
| Morten Skov Eskesen | Board of Directors | 0 companies |
| Flemming Trap Højer | Board of Directors | 0 companies |
| Helle Hald | Chairman | 0 companies |