| Revenue | DKK 25,2M | +8% |
| EBITDA | DKK 1,1M | +91% |
| Net profit | DKK 847K | +111% |
| Total assets | DKK 7,1M | +16% |
| Equity | DKK 2,8M | +43% |
| Employees | 79 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.333 | 27.959 | 17.349 | 23.250 | 25.221 |
| Staff expenses | -20.884 | -23.383 | -17.006 | -22.667 | -24.106 |
| EBITDA | 4.317 | 4.576 | 343 | 583 | 1.115 |
| Depreciation & amort. | -164 | -95 | -64 | -53 | -37 |
| EBIT | 4.153 | 4.481 | 279 | 530 | 1.079 |
| Net financials | -106 | -176 | -50 | -14 | 8 |
| Profit before tax | 3.179 | 4.306 | 228 | 517 | 1.086 |
| Tax | 705 | 949 | 65 | 115 | 240 |
| Net profit | 2.474 | 3.356 | 164 | 402 | 847 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.841 | 15.427 | 5.728 | 6.066 | 7.061 |
| Equity | 4.561 | 4.917 | 1.581 | 1.983 | 2.830 |
| Long-term debt | 343 | 422 | 0 | 108 | 234 |
| Short-term debt | 5.938 | 10.088 | 4.147 | 3.974 | 3.997 |
| Total debt | 6.280 | 10.509 | 4.147 | 4.083 | 4.231 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AM Management | Management | 2015 |
| Former (3) | ||
KI Management | Management | 1987 – 1998 |
NJ Audit | Audit | 1987 – 1988 |
JN Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1998 | |
| Chairman | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Marie Max Hansen | Management | 0 companies |
| Kirsten Irene Max Hansen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Per Max Hansen | Board of Directors | 0 companies |
| Francisco Daniel Medina | Chairman | 0 companies |