| Revenue | DKK 10,9M | +7% |
| EBITDA | DKK 3,1M | -10% |
| Net profit | DKK 3,3M | +2% |
| Total assets | DKK 39,7M | +5% |
| Equity | DKK 33,1M | +11% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.805 | 11.877 | 11.063 | 10.230 | 10.919 |
| Staff expenses | -9.715 | -8.870 | -7.959 | -6.746 | -7.775 |
| EBITDA | 8.090 | 3.007 | 3.103 | 3.484 | 3.144 |
| Depreciation & amort. | -345 | -274 | -274 | -264 | -248 |
| EBIT | 7.745 | 2.733 | 2.829 | 3.220 | 2.896 |
| Net financials | -685 | 1.376 | 625 | 1.095 | 574 |
| Profit before tax | 7.059 | 4.109 | 3.454 | 4.401 | 3.470 |
| Tax | 2.157 | 1.393 | 573 | 1.134 | 131 |
| Net profit | 4.902 | 2.716 | 2.881 | 3.267 | 3.339 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.543 | 31.474 | 33.837 | 37.735 | 39.689 |
| Equity | 20.902 | 23.618 | 26.500 | 29.768 | 33.106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.104 | 6.641 | 6.434 | 6.591 | 6.555 |
| Total debt | 9.104 | 6.641 | 6.434 | 6.591 | 6.555 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JP Management | Management | 2020 – 2024 |
LW Management | Management | 2024 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2020 – 2026 | |
| Chairman | 2022 – 2026 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peter Jensen | Management | 0 companies |
| Lotte Weber Jakobsen | Management | 0 companies |
| Carsten Sachmann | Board of Directors | 0 companies |
| Cecilia Margareta Sternius | Chairman | 0 companies |
| Philip Michael Anthony Viig | Chairman | 0 companies |
| Mette Messerschmidt Steffensen | Board of Directors | 0 companies |