| Revenue | DKK 9,5M | -17% |
| EBITDA | DKK -791K | -162% |
| Net profit | DKK -742K | -198% |
| Total assets | DKK 17,1M | -12% |
| Equity | DKK 11,9M | -6% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.075 | 10.287 | 12.462 | 11.481 | 9.513 |
| Staff expenses | -9.985 | -8.695 | -9.588 | -10.215 | -10.305 |
| EBITDA | 90 | 1.592 | 2.874 | 1.266 | -791 |
| Depreciation & amort. | -175 | -191 | -199 | -200 | -150 |
| EBIT | -84 | 1.401 | 2.675 | 1.066 | -941 |
| Net financials | -57 | -14 | 52 | -77 | 7 |
| Profit before tax | -141 | 1.387 | 2.727 | 989 | -934 |
| Tax | -25 | 313 | 612 | 232 | -191 |
| Net profit | -117 | 1.073 | 2.115 | 756 | -742 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.624 | 16.583 | 18.347 | 19.497 | 17.131 |
| Equity | 8.665 | 9.738 | 11.853 | 12.609 | 11.867 |
| Long-term debt | 0 | 785 | 799 | 823 | 817 |
| Short-term debt | 6.959 | 6.059 | 5.694 | 6.065 | 4.447 |
| Total debt | 6.959 | 6.844 | 6.494 | 6.888 | 5.264 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MK Chief Executive Officer | Chief Executive Officer | 2025 |
SS Founder | Founder | 1986 |
PE | Founder | 1986 |
| Former (5) | ||
FF Management | Management | 1986 – 2004 |
AM Chief Executive Officer | Chief Executive Officer | 2020 – 2025 |
NT Management | Management | 2004 – 2019 |
HR | Audit | 1986 – 1998 |
JK Audit | Audit | 1998 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2021 | |
| Former (12) | ||
| Board of Directors | 1986 – 2004 | |
| Board of Directors | 2004 – 2007 | |
| Chairman | 2020 – 2023 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2013 – 2019 | |
| Board of Directors | 1999 – 2001 | |
| Chairman | 2012 – 2013 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2019 – 2019 | |
| Chairman | 2004 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Fridrich Gerwien | Management | 0 companies |
| Anders Mikkelsen | Chief Executive Officer | 0 companies |
| Niels Toftgaard Sylvest | Management | 0 companies |
| Michel Konstantin Lerstrand | Chief Executive Officer | 0 companies |
| Herfølge Revisionskontor | Audit | 0 companies |
| John Kofoed | Audit | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| James Werner Rasmussen | Board of Directors | 0 companies |
| Kaj Thomas Hakansson | Board of Directors | 0 companies |
| Gustaf Alexander Johansson | Chairman | 0 companies |
| Lena Birgitta Berntsson | Board of Directors | 0 companies |
| Jan Jimmy Norlinder | Chairman | 0 companies |
| Jan Kristenson | Board of Directors | 0 companies |
| Ulf Christian Lilius | Chairman | 0 companies |
| Anna Helena Müllerström | Board of Directors | 0 companies |
| Morten Kristensen | Board of Directors | 0 companies |
| Anders Lennart Larsson | Chairman | 0 companies |
| Ulf Christian Lilius | Board of Directors | 0 companies |
| Lars Ola Jonsson | Board of Directors | 0 companies |
| Torbjörn Eriksson | Chairman | 0 companies |
| Karl Jerry Höglund | Chairman | 0 companies |