| Revenue | DKK 1,2M | +16% |
| EBITDA | DKK 571K | +35% |
| Net profit | DKK 447K | +32% |
| Total assets | DKK 1,6M | +3% |
| Equity | DKK 1,1M | -4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 427 | 580 | 1.132 | 1.061 | 1.229 |
| Staff expenses | -309 | -416 | -542 | -639 | -658 |
| EBITDA | 119 | 164 | 590 | 422 | 571 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 119 | 164 | 590 | 422 | 571 |
| Net financials | -2 | -4 | 5 | 13 | 5 |
| Profit before tax | 117 | 160 | 595 | 435 | 577 |
| Tax | 27 | 35 | 132 | 96 | 129 |
| Net profit | 89 | 125 | 463 | 339 | 447 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 717 | 828 | 1.493 | 1.605 | 1.649 |
| Equity | 559 | 684 | 1.147 | 1.187 | 1.134 |
| Long-term debt | 26 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | 144 | 346 | 419 | 502 |
| Total debt | 158 | 144 | 346 | 419 | 502 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JR Chief Executive Officer | Chief Executive Officer | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Reinhardt Frahm | Chief Executive Officer | 0 companies |
| Flemming Aagaard | Chairman | 0 companies |
| Anders Larsen | Board of Directors | 0 companies |
| Katrine Novrup Frahm | Board of Directors | 0 companies |