| Revenue | DKK 5,2M | -8% |
| EBITDA | DKK 2,3M | -15% |
| Net profit | DKK 1,8M | -12% |
| Total assets | DKK 6,8M | -10% |
| Equity | DKK 4,2M | +3% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.366 | 5.822 | 5.181 | 5.648 | 5.204 |
| Staff expenses | -2.874 | -2.898 | -2.947 | -2.867 | -2.902 |
| EBITDA | 2.493 | 2.924 | 2.234 | 2.694 | 2.302 |
| Depreciation & amort. | -24 | -17 | -136 | -136 | -54 |
| EBIT | 2.469 | 2.907 | 2.098 | 2.558 | 2.248 |
| Net financials | 112 | 121 | 112 | 118 | 106 |
| Profit before tax | 2.580 | 3.029 | 2.210 | 2.677 | 2.354 |
| Tax | 570 | 619 | 539 | 593 | 521 |
| Net profit | 2.010 | 2.410 | 1.671 | 2.084 | 1.833 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.409 | 6.773 | 6.637 | 7.595 | 6.812 |
| Equity | 3.813 | 4.373 | 3.994 | 4.078 | 4.210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.596 | 2.401 | 2.617 | 3.517 | 2.602 |
| Total debt | 2.596 | 2.401 | 2.617 | 3.517 | 2.602 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
KJ | Founder | 1988 |
MI Chief Executive Officer | Chief Executive Officer | 2016 |
CN Founder | Founder | 1988 |
OF Founder | Founder | 1988 |
| Former (1) | ||
DR Audit | Audit | 1988 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Former (4) | ||
| Chairman | 1998 – 2013 | |
| Chairman | 2016 – 2019 | |
| Board of Directors | 1998 – 2016 | |
| Board of Directors | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Johan Westberg Rasmussen | Founder | 0 companies |
| Mads Isager | Chief Executive Officer | 0 companies |
| Christian Nylin | Founder | 0 companies |
| Dana Revision | Audit | 0 companies |
| Ole Fly Plejdrup | Founder | 0 companies |
| Judith Maria Andersen | Chairman | 0 companies |
| Niels Christian Andersen | Chairman | 0 companies |
| Flemming Sølvstad Nielsen | Chairman | 0 companies |
| Torben Schiermer | Board of Directors | 0 companies |
| Claus Fischer | Board of Directors | 0 companies |
| Gitte Isager | Board of Directors | 0 companies |