| Revenue | DKK 65,9M | +55% |
| EBITDA | DKK 16,1M | +183% |
| Net profit | DKK 10,7M | +215% |
| Total assets | DKK 92,2M | +74% |
| Equity | DKK 28,3M | +61% |
| Employees | 85 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.989 | 34.873 | 37.261 | 42.674 | 65.950 |
| Staff expenses | -27.951 | -31.791 | -34.751 | -36.882 | -49.803 |
| EBITDA | -966 | 3.082 | 2.510 | 5.715 | 16.147 |
| Depreciation & amort. | -472 | -430 | -395 | -351 | -319 |
| EBIT | -1.438 | 2.653 | 2.115 | 5.364 | 15.828 |
| Net financials | -541 | -1.173 | -1.010 | -964 | -1.354 |
| Profit before tax | -1.979 | 1.479 | 1.106 | 4.400 | 14.474 |
| Tax | -537 | 412 | 126 | 1.001 | 3.778 |
| Net profit | -1.442 | 1.068 | 980 | 3.399 | 10.696 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.127 | 53.841 | 48.870 | 52.873 | 92.190 |
| Equity | 11.873 | 12.983 | 14.000 | 17.603 | 28.275 |
| Long-term debt | 1.573 | 2.319 | 2.321 | 2.307 | 2.307 |
| Short-term debt | 19.241 | 36.688 | 30.671 | 30.026 | 56.115 |
| Total debt | 20.815 | 39.007 | 32.993 | 32.333 | 58.422 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
PE Management | Management | 2026 |
SB Chief Executive Officer | Chief Executive Officer | 2026 |
AS Management | Management | 1975 |
| Former (3) | ||
OL Audit | Audit | 1975 – 1998 |
PM Management | Management | 2021 – 2021 |
KS Management | Management | 1975 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (5) | ||
| Board of Directors | 2004 – 2016 | |
| Board of Directors | 2016 – 2026 | |
| Board of Directors | 2002 – 2026 | |
| Board of Directors | 2006 – 2026 | |
| Board of Directors | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Eskelund | Management | 0 companies |
| Ove Lihn | Audit | 0 companies |
| Poul Madsen | Management | 0 companies |
| Steen Buhl Larsen | Chief Executive Officer | 0 companies |
| Karl Skjøth | Management | 0 companies |
| Aslak Skjøth | Management | 0 companies |
| Gert Refslund Fredslund | Board of Directors | 0 companies |
| Bo Boelck Jacobsen | Board of Directors | 0 companies |
| Jens Langelund-Larsen | Board of Directors | 0 companies |
| Helle Skjøth | Board of Directors | 0 companies |
| Karsten Buchhave | Chairman | 0 companies |
| Mads Lauritsen | Board of Directors | 0 companies |
| Lars Kent Jensen | Board of Directors | 0 companies |
| Niels Brix | Board of Directors | 0 companies |
| Johan Cordsen Buchhave | Board of Directors | 0 companies |