| Revenue | DKK 935,3M | +12% |
| EBITDA | DKK 31,1M | +30% |
| Net profit | DKK 12,1M | +89% |
| Total assets | DKK 272,8M | -7% |
| Equity | DKK 18,9M | +68% |
| Employees | 28 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 763.035 | 710.251 | 719.960 | 754.563 | 836.839 | 935.264 |
| Staff expenses | -0 | -0 | -0 | -709.415 | -779.127 | -859.727 |
| EBITDA | -3.914 | -11.486 | 4.901 | 17.615 | 23.974 | 31.076 |
| Depreciation & amort. | -0 | -0 | -0 | -9.284 | -13.340 | -14.352 |
| EBIT | -3.914 | -11.486 | 4.901 | 8.331 | 10.634 | 16.724 |
| Net financials | -2.120 | -1.621 | -1.793 | -2.661 | -4.169 | -1.716 |
| Profit before tax | -7.339 | -14.627 | 5.242 | 2.577 | 7.756 | 15.346 |
| Tax | -1.365 | -2.481 | 549 | 989 | 1.362 | 3.235 |
| Net profit | -5.974 | -12.146 | 4.693 | 1.588 | 6.395 | 12.111 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 184.576 | 235.499 | 230.056 | 233.563 | 291.891 | 272.772 |
| Equity | 34.066 | 3.813 | 5.136 | 6.653 | 11.260 | 18.923 |
| Long-term debt | 25.331 | 79.788 | 77.691 | 78.850 | 100.218 | 98.451 |
| Short-term debt | 125.180 | 151.898 | 147.229 | 148.059 | 180.413 | 155.398 |
| Total debt | 150.511 | 231.686 | 224.920 | 226.910 | 280.631 | 253.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2024 | — | — |
JB Deputy | Deputy | 2021 | — | — |
PM Management | Management | 2020 | — | — |
JE Deputy | Deputy | 2018 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DUOS Gruppen Holding A/S | Company | 90.0% | 90.0% | 2025 |
TEJL II ApS | Company | 10.0% | 10.0% | 2023 |
CALME Investments II ApS | Company | 25.0% | 25.0% | 2020 |
Liberatio Investments ApS | Company | 25.0% | 25.0% | 2020 |
ANGUT ApS | Company | 33.3% | 33.3% | 2018 |
DUOS Gruppen A/S | Company | 20.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Friis Lentz-Nielsen | Management | 0 companies |
| Johan Bangsborg | Deputy | 0 companies |
| Peter Møller | Management | 0 companies |
| Jin Enyi | Deputy | 0 companies |
| Thomas Valentin Wallin | Chief Executive Officer | 0 companies |
| Tobias Tovgaard Gæmelke | Management | 0 companies |
| Andreas Sten Andersen | Deputy Chairman | 0 companies |
| Cecilie Mølbæk Pedersen | Board of Directors | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chairman | 0 companies |
| Gitte Bengtsson | Board of Directors | 0 companies |
| Marianne Stigsdatter | Board of Directors | 0 companies |
| Morten Reignald Pedersen | Board of Directors | 0 companies |
| Bent Hansen | Board of Directors | 0 companies |