| Revenue | DKK 37,9M | +7% |
| EBITDA | DKK 18,7M | +8% |
| Net profit | DKK 12,5M | +3% |
| Total assets | DKK 45,9M | -8% |
| Equity | DKK 27,6M | -8% |
| Employees | 40 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 35.255 | 36.130 | 36.507 | 35.361 | 37.919 |
| Staff expenses | -15.236 | -15.293 | -17.685 | -18.004 | -19.230 |
| EBITDA | 20.019 | 20.837 | 18.821 | 17.357 | 18.689 |
| Depreciation & amort. | -1.160 | -1.464 | -1.667 | -1.859 | -2.360 |
| EBIT | 18.859 | 19.373 | 17.155 | 15.497 | 16.329 |
| Net financials | 131 | 224 | 190 | 94 | -201 |
| Profit before tax | 18.836 | 19.597 | 17.345 | 15.591 | 16.129 |
| Tax | 4.152 | 4.317 | 3.913 | 3.397 | 3.584 |
| Net profit | 14.684 | 15.280 | 13.432 | 12.194 | 12.545 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 53.473 | 56.214 | 54.542 | 50.081 | 45.884 |
| Equity | 34.190 | 34.470 | 32.902 | 30.096 | 27.641 |
| Long-term debt | 2.128 | 2.421 | 2.505 | 1.328 | 2.292 |
| Short-term debt | 17.155 | 19.323 | 19.135 | 17.746 | 15.952 |
| Total debt | 19.283 | 21.744 | 21.640 | 19.074 | 18.244 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SU Management | Management | 2000 |
| Former (2) | ||
EM Management | Management | 2000 – 2003 |
MK Audit | Audit | 2000 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2024 | |
| Board of Directors | 2026 | |
| Deputy Chairman | 2026 | |
| Former (8) | ||
| Board of Directors | 2002 – 2026 | |
| Chairman | 2015 – 2024 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2000 – 2003 | |
| Deputy Chairman | 2015 – 2020 | |
| Board of Directors | 2000 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Michael Larsen | Management | 0 companies |
| Søren Ulstrup | Management | 0 companies |
| Mogens Kibsgaard | Audit | 0 companies |
| Palle Johannes Jørgensen | Board of Directors | 0 companies |
| Frank Marius Gad | Chairman | 0 companies |
| Jesper Romnæs Holm | Board of Directors | 0 companies |
| Lars Ravn Bering | Chairman | 0 companies |
| Susanne Østergaard | Board of Directors | 0 companies |
| Henriette Ulstrup | Board of Directors | 0 companies |
| Vivian Hedegaard | Board of Directors | 0 companies |
| Jørgen Hønnerup Nielsen | Deputy Chairman | 0 companies |
| Jørgen Bendik Elmer | Board of Directors | 0 companies |
| Tilde Kejlhof | Board of Directors | 0 companies |
| Allan Malmos Jeppesen | Deputy Chairman | 0 companies |