| Revenue | DKK 3,4M | +0% |
| EBITDA | DKK 119K | -67% |
| Net profit | DKK 56K | -79% |
| Total assets | DKK 2,3M | -34% |
| Equity | DKK 556K | -56% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.525 | 3.479 | 3.121 | 3.423 | 3.434 |
| Staff expenses | -2.624 | -2.614 | -2.850 | -3.060 | -3.315 |
| EBITDA | 901 | 865 | 271 | 363 | 119 |
| Depreciation & amort. | -72 | -75 | -66 | -18 | -15 |
| EBIT | 829 | 790 | 205 | 345 | 103 |
| Net financials | 67 | 12 | 6 | -0 | -30 |
| Profit before tax | 896 | 803 | 210 | 345 | 73 |
| Tax | 197 | 177 | 47 | 75 | 17 |
| Net profit | 699 | 626 | 163 | 270 | 56 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.984 | 3.586 | 3.104 | 3.491 | 2.292 |
| Equity | 1.708 | 1.626 | 1.163 | 1.270 | 556 |
| Long-term debt | 376 | 178 | 54 | 74 | 21 |
| Short-term debt | 1.867 | 1.750 | 1.862 | 2.121 | 1.693 |
| Total debt | 2.243 | 1.928 | 1.916 | 2.195 | 1.714 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MM Management | Management | 2011 |
| Former (3) | ||
ET | Audit | 1990 – 1993 |
JM Management | Management | 1990 – 2011 |
SS Management | Management | 1990 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1990 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Marianne Møller | Management | 0 companies |
| Jesper Møller | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |