| Revenue | DKK 8M | -23% |
| EBITDA | DKK -2,2M | -784% |
| Net profit | DKK -1,6M | -474% |
| Total assets | DKK 12,2M | -11% |
| Equity | DKK 7M | -18% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 11.831 | 10.546 | 11.390 | 10.329 | 7.981 |
| Staff expenses | -10.829 | -10.112 | -9.620 | -10.340 | -10.440 |
| EBITDA | 1.248 | 721 | 1.969 | 316 | -2.164 |
| Depreciation & amort. | -595 | -408 | -366 | -407 | -754 |
| EBIT | 653 | 312 | 1.603 | -91 | -2.918 |
| Net financials | 1.075 | 640 | 485 | 631 | 920 |
| Profit before tax | 1.729 | 952 | 2.089 | 541 | -1.998 |
| Tax | 381 | 210 | 460 | 119 | -421 |
| Net profit | 1.348 | 742 | 1.629 | 421 | -1.576 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.649 | 15.597 | 12.616 | 13.719 | 12.158 |
| Equity | 6.267 | 6.509 | 8.138 | 8.559 | 6.983 |
| Long-term debt | 1.492 | 9 | 489 | 131 | 0 |
| Short-term debt | 5.792 | 8.779 | 3.719 | 4.770 | 5.150 |
| Total debt | 7.284 | 8.788 | 4.207 | 4.901 | 5.150 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MM Management | Management | 2025 |
| Former (3) | ||
ET | Audit | 1988 – 1988 |
TG Management | Management | 2007 – 2025 |
PE Management | Management | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Board of Directors | 1988 – 1988 | |
| Board of Directors | 1988 – 2025 | |
| Chairman | 2007 – 2025 | |
| Chairman | 1988 – 1988 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 1997 | |
| Company | 90–99.99% | 90–99.99% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Martin Matthæus Bjerg Thygesen | Management | 0 companies |
| Thomas Grand Hansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Morten Greiersen | Board of Directors | 0 companies |
| Thorstein Hastrup Jensen | Board of Directors | 0 companies |
| Peter Grand Hansen | Board of Directors | 0 companies |
| Svend-Erik Hansen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Henrik Svane | Board of Directors | 0 companies |