| Revenue | DKK 28M | +7% |
| EBITDA | DKK 3,3M | +8% |
| Net profit | DKK 1,9M | +10% |
| Total assets | DKK 12,3M | +3% |
| Equity | DKK 7,7M | +33% |
| Employees | 38 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 17.689 | 18.300 | 22.157 | 26.102 | 27.975 |
| Staff expenses | -14.000 | -13.787 | -16.324 | -19.468 | -20.893 |
| EBITDA | 1.331 | 2.351 | 3.200 | 3.072 | 3.313 |
| Depreciation & amort. | -673 | -696 | -749 | -894 | -943 |
| EBIT | 659 | 1.655 | 2.452 | 2.178 | 2.370 |
| Net financials | -49 | -27 | 6 | 42 | 78 |
| Profit before tax | 610 | 1.628 | 2.457 | 2.220 | 2.448 |
| Tax | 259 | 216 | 541 | 488 | 538 |
| Net profit | 350 | 1.413 | 1.917 | 1.732 | 1.910 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 5.976 | 8.295 | 9.194 | 11.873 | 12.279 |
| Equity | 727 | 2.140 | 4.056 | 5.788 | 7.698 |
| Long-term debt | 0 | 0 | 0 | 1.002 | 1.046 |
| Short-term debt | 5.249 | 6.155 | 5.138 | 5.082 | 3.536 |
| Total debt | 5.249 | 6.155 | 5.138 | 6.085 | 4.582 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
BB Management | Management | 2017 – 2023 |
JB Management | Management | 2023 – 2024 |
JB Management | Management | 2017 – 2017 |
MG Management | Management | 2017 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2017 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Bisgaard | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Jette Bendixen Deltorp | Management | 0 companies |
| Martin Godske | Management | 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 |