| Revenue | DKK 76,3M | +23% |
| EBITDA | DKK 54,6M | +12% |
| Net profit | DKK 112,4M | +29% |
| Total assets | DKK 215,9M | -34% |
| Equity | DKK 189M | +21% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 29.472 | 38.907 | 51.610 | 62.039 | 76.257 |
| Staff expenses | -7.498 | -11.492 | -20.282 | -13.465 | -21.561 |
| EBITDA | 21.974 | 27.415 | 31.328 | 48.574 | 54.582 |
| Depreciation & amort. | -90 | -75 | -75 | -82 | -82 |
| EBIT | 21.884 | 27.340 | 31.253 | 48.492 | 54.500 |
| Net financials | 18.810 | 26.720 | 36.203 | 50.564 | 71.292 |
| Profit before tax | 40.694 | 54.060 | 67.456 | 99.056 | 125.792 |
| Tax | 4.805 | 6.021 | 6.869 | 11.723 | 13.403 |
| Net profit | 35.890 | 48.039 | 60.587 | 87.333 | 112.389 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 114.019 | 118.930 | 146.977 | 326.149 | 215.903 |
| Equity | 100.673 | 98.712 | 119.299 | 156.632 | 189.021 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.346 | 20.218 | 27.678 | 169.505 | 26.876 |
| Total debt | 13.346 | 20.218 | 27.678 | 169.505 | 26.876 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2025 |
| Former (1) | ||
JB Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Brügmann | Management | 0 companies |
| Michael Steensgaard Gade | Management | 0 companies |
| Thomas Skaaning Sørensen | Board of Directors | 0 companies |
| Anders Høj Thygesen | Chairman | 0 companies |
| Janni Nelly Thygesen | Board of Directors | 0 companies |