| Revenue | DKK 2M | -521% |
| EBITDA | DKK 13,9M | +3095% |
| Net profit | DKK 18,4M | +366% |
| Total assets | DKK 72,2M | +8% |
| Equity | DKK 71,7M | +34% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 195.609 | 210.243 | 231.245 | 87.274 | 103.977 | 1.260 | 316 | 25 | -464 | 1.952 |
| Staff expenses | -142.021 | -160.040 | -183.639 | -45.931 | -1.173 | -10 | -18 | -0 | -0 | -0 |
| EBITDA | 53.475 | 50.203 | 47.606 | 41.343 | 102.804 | 1.270 | 298 | 25 | -464 | 13.898 |
| Depreciation & amort. | -6.874 | -5.985 | -7.022 | -2.658 | -2.033 | -0 | -0 | -0 | -578 | -0 |
| EBIT | 46.601 | 44.218 | 40.584 | 38.685 | 100.771 | 1.270 | 298 | 25 | -1.042 | 13.898 |
| Net financials | 1.770 | 12.495 | -1.398 | -3.935 | -254 | -965 | -274 | 1.049 | 4.515 | 16.418 |
| Profit before tax | 48.371 | 56.713 | 39.186 | 34.750 | 100.517 | 305 | 24 | 1.074 | 3.473 | 18.370 |
| Tax | 8.240 | 9.326 | 9.487 | 12.238 | 22.847 | 3.640 | 11 | -0 | -472 | -0 |
| Net profit | 40.131 | 47.387 | 29.699 | 22.512 | 77.670 | -3.335 | 13 | 1.074 | 3.945 | 18.370 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 450.225 | 431.884 | 343.931 | 285.173 | 404.665 | 340.221 | 336.695 | 336.345 | 67.001 | 72.190 |
| Equity | 151.241 | 198.734 | 229.888 | 249.588 | 327.279 | 323.945 | 323.958 | 325.032 | 53.377 | 71.747 |
| Long-term debt | 150.000 | 57.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 138.085 | 165.179 | 53.370 | 24.686 | 57.646 | 1.104 | 1.838 | 414 | 2.365 | 443 |
| Total debt | 288.085 | 222.251 | 53.370 | 24.686 | 57.646 | 1.104 | 1.838 | 414 | 2.365 | 443 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2011 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FK Audit | Audit | 1992 | — | — |
RV Founder | Founder | 2003 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AS Founder | Founder | 1988 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Fitzhugh | Management | 0 companies |
| Morten Vinther Jensen | Chief Executive Officer | 0 companies |
| Frede Kragh | Audit | 0 companies |
| Ronnie Vagner Kristiansen | Founder | 0 companies |
| Claus Falk | Chief Executive Officer | 0 companies |
| Arthur Simonsen | Founder | 0 companies |
| Jacob Mølbach Nissen | Chief Executive Officer | 0 companies |
| Michael Stuart Watson | Chief Executive Officer | 0 companies |
| Jeremy Matthew Charmak | Chief Executive Officer | 0 companies |
| David John Lawton | Chief Executive Officer | 0 companies |
| Michael Mousten Bak | Chief Executive Officer | 0 companies |
| Bruce Martin | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Bijon Neil Raychawdhuri | Board of Directors | 0 companies |
| Kim Harding Christensen | Board of Directors | 0 companies |
| Jan Skaug Sørensen | Board of Directors | 0 companies |
| Brian Hyldahl Frimor | Board of Directors | 0 companies |
| Kurt Sander Vamberg Rasmussen | Board of Directors | 0 companies |
| Christopher Coker | Board of Directors | 0 companies |
| Jesper Kaagaard | Board of Directors | 0 companies |
| Martin Conrad Sutherland | Chairman | 0 companies |
| Daren Robert Smith | Board of Directors | 0 companies |
| Vagner Kristiansen | Board of Directors | 0 companies |
| Claus Bak Petersen | Board of Directors | 0 companies |
| Benny Balle Jensen | Board of Directors | 0 companies |
| Richard Robert Moseley | Chairman | 0 companies |
| Anthony Graham Jordan | Board of Directors | 0 companies |
| Søren Niemann Andersen | Board of Directors | 0 companies |
| Jørgen Brøndgaard Nielsen | Board of Directors | 0 companies |
| Daniel Rhys Jones | Chairman | 0 companies |
| Andrew Glenn Lazarus | Board of Directors | 0 companies |
| Richard William Haycock | Chairman | 0 companies |