| Revenue | DKK 2,6M | -33% |
| EBITDA | DKK -262K | -306% |
| Net profit | DKK -263K | -1062% |
| Total assets | DKK 1,7M | -25% |
| Equity | DKK 883K | -29% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.437 | 3.012 | 4.603 | 3.931 | 2.640 |
| Staff expenses | -2.785 | -3.042 | -3.640 | -3.804 | -2.902 |
| EBITDA | -348 | -30 | 963 | 127 | -262 |
| Depreciation & amort. | -71 | -39 | -52 | -66 | -60 |
| EBIT | -418 | -69 | 910 | 61 | -322 |
| Net financials | -19 | -17 | -20 | -29 | -13 |
| Profit before tax | -437 | -86 | 890 | 33 | -335 |
| Tax | -0 | -0 | -0 | 5 | -72 |
| Net profit | -437 | -86 | 890 | 27 | -263 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.433 | 1.417 | 2.871 | 2.253 | 1.682 |
| Equity | 614 | 528 | 1.418 | 1.246 | 883 |
| Long-term debt | 100 | 103 | 107 | 117 | 0 |
| Short-term debt | 719 | 786 | 1.346 | 890 | 799 |
| Total debt | 819 | 889 | 1.453 | 1.008 | 799 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2023 |
| Former (3) | ||
TP Management | Management | 1987 – 1991 |
MI Management | Management | 1987 – 1991 |
AJ Management | Management | 1987 – 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1997 | |
| Board of Directors | 2023 | |
| Board of Directors | 1996 | |
| Former (1) | ||
| Board of Directors | 1997 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Tove Petersen | Management | 0 companies |
| Mogens Ib Jensen | Management | 0 companies |
| August Jes Jørgensen | Management | 0 companies |
| Martin Søndergaard Nielsen | Management | 0 companies |
| Karen Nielsen | Board of Directors | 0 companies |
| Heidi Wael Nielsen | Board of Directors | 0 companies |
| Poul Erik Søndergaard Nielsen | Board of Directors | 0 companies |
| Jeanette Søndergaard Stougaard | Board of Directors | 0 companies |