| Revenue | DKK 589,8M | +8% |
| EBITDA | DKK -41,2M | -110% |
| Net profit | DKK -46,4M | -62% |
| Total assets | DKK 329,4M | -19% |
| Equity | DKK 27,4M | -18% |
| Employees | 184 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 602 | 653.080 | 663.856 | 727.280 | 629.948 | 729.511 | 704.919 | 421.941 | 384.820 | 854.013 | 546.546 | 589.771 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -79 | -0 | -0 | -159.136 | -148.943 | -156.521 | -167.960 | -151.736 | -156.508 | -169.706 | -151.877 | -142.558 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -30 | -4.817 | 12.723 | 12.835 | -63.090 | -3.692 | 52.285 | -31.693 | -46.246 | -24.096 | -19.599 | -41.188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -0 | -0 | -10.353 | -10.282 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -37 | -4.817 | 12.723 | 2.482 | -73.372 | -3.692 | 52.285 | -31.693 | -46.246 | -24.096 | -19.599 | -41.188 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 9.250 | 2.597 | -890 | 3.059 | -7.432 | 4.537 | -925 | 1.767 | -8.551 | -9.587 | -5.232 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -32 | 4.433 | 15.320 | 1.592 | -70.313 | -11.124 | 56.865 | -28.797 | -33.305 | -28.841 | -29.186 | -46.420 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -958 | 2.412 | 472 | -13.919 | -3.215 | 12.159 | -7.800 | 10.928 | -0 | -487 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -22 | 5.391 | 12.908 | 1.120 | -56.394 | -7.909 | 44.706 | -20.997 | -44.233 | -28.841 | -28.699 | -46.420 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 256 | 304.171 | 245.982 | 302.687 | 377.401 | 444.249 | 446.547 | 375.276 | 497.877 | 417.482 | 408.001 | 329.401 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 35 | 38.124 | 51.968 | 50.714 | 79.986 | 65.655 | 111.545 | 90.548 | 46.315 | 17.474 | 33.516 | 27.387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.929 | 67.233 | 62.165 | 57.433 | 160.039 | 38.243 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 211.394 | 158.874 | 194.094 | 202.638 | 312.231 | 239.088 | 200.575 | 377.790 | 337.520 | 208.162 | 258.374 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 211.394 | 158.874 | 194.094 | 202.638 | 312.231 | 303.017 | 267.808 | 439.955 | 394.953 | 368.201 | 296.617 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2010 | — | — |
KN Deputy | Deputy | 2023 | — | — |
CJ Deputy | Deputy | 2005 | — | — |
RN Deputy | Deputy | 2014 | — | — |
RS Deputy | Deputy | 2023 | — | — |
FM Management | Management | 2010 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OJ Management | Management | 2017 | — | — |
AM Deputy | Deputy | 1990 | — | — |
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
OC Management | Management | 1990 | — | — |
OH Deputy | Deputy | 1990 | — | — |
JB Management | Management | 1990 | — | — |
LE Deputy | Deputy | 1999 | — | — |
RB Management | Management | 2014 | — | — |
| Deputy | 2019 | — | — | |
PE Management | Management | 1990 | — | — |
JO Deputy | Deputy | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1990 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1990 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2005 | — | — | |
| Deputy Chairman | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 1990 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
MÜNTZBERG HOLDING ApS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christoph Norbert Jiraschek | Management | 0 companies |
| Kevin Nielsen | Deputy | 0 companies |
| Carsten Jensen | Deputy | 0 companies |
| Rasmus Neuwald Dam | Deputy | 0 companies |
| Rikke Søgård Nielsen | Deputy | 0 companies |
| Frank Müntzberg | Management | 0 companies |
| Morten Riisager | Chief Executive Officer | 0 companies |
| Ole Jensen | Management | 0 companies |
| Anne Marie Verheij | Deputy | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Oluf Clausen | Management | 0 companies |
| Ole Henningsen | Deputy | 0 companies |
| Jan Børge Nielsen Bech | Management | 0 companies |
| Lars Erik Petersen | Deputy | 0 companies |
| Rolf Brandhøj Overgaard | Management | 0 companies |
| Snorre Torsten Henrik Krogh Biehe | Deputy | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jan Orla Pedersen | Deputy | 0 companies |
| Alberto Piaser | Chairman | 0 companies |
| Giovanni Povesi | Board of Directors | 0 companies |
| Andreas Markus Kratzer | Chairman | 0 companies |
| Claus Møller Madsen | Board of Directors | 0 companies |
| Vittorio Agostino | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Germar Holger Wacker | Chairman | 0 companies |
| Christian Courtois | Board of Directors | 0 companies |
| Poul Erik Helge Olesen | Board of Directors | 0 companies |
| Cornelia Nowak | Deputy Chairman | 0 companies |
| Mads Islin Fisker | Board of Directors | 0 companies |
| John Naerbout | Board of Directors | 0 companies |
| Johannes Haas | Deputy Chairman | 0 companies |
| Carlo Festi | Board of Directors | 0 companies |
| Birger Brix | Chairman | 0 companies |
| Lorenzo Cucchetto | Deputy Chairman | 0 companies |
| Andrea Silvestroni | Board of Directors | 0 companies |
| Erling Steen True Sandberg | Board of Directors | 0 companies |
| Emanuele Tamma | Board of Directors | 0 companies |
| Vittorio Colombo | Chairman | 0 companies |
| Jens Christian Fauerby | Board of Directors | 0 companies |
| Marianne Herzog | Board of Directors | 0 companies |
| Peter Josef Bernhard Karl-Hein z Keller | Board of Directors | 0 companies |
| Oliviero Maria Brega | Board of Directors | 0 companies |
| Jan Kofoed Andersen | Board of Directors | 0 companies |
| Christian Puhr | Deputy Chairman | 0 companies |
| Gian Carlo Vaccari | Chairman | 0 companies |
| Heinz Wolfgang Schnallinger | Deputy Chairman | 0 companies |
| Lars Buhl | Deputy Chairman | 0 companies |
| Hans-Christian Jørgensen | Board of Directors | 0 companies |
| Josef Haas | Deputy Chairman | 0 companies |
| Reinhard Natter | Board of Directors | 0 companies |
| Stefan Jiraschek | Chairman | 0 companies |
| Mogens Sylvest | Board of Directors | 0 companies |
| Henrik Bo Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Mario Maestroni | Board of Directors | 0 companies |