| Revenue | DKK 10,1M | -2% |
| EBITDA | DKK 3,4M | +4% |
| Net profit | DKK 2,3M | +1% |
| Total assets | DKK 20,3M | +14% |
| Equity | DKK 9,6M | +31% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.218 | 2.718 | 3.669 | 4.502 | 5.104 | 4.081 | 3.402 | 3.843 | 5.733 | 5.782 | 7.127 | 9.045 | 10.346 | 10.108 |
| Staff expenses | -4.440 | -4.752 | -4.569 | -4.610 | -4.267 | -3.622 | -3.034 | -4.145 | -4.825 | -5.003 | -5.775 | -6.800 | -7.066 | -6.431 |
| EBITDA | -3.222 | -3.034 | -900 | -108 | 837 | 459 | 368 | -302 | 907 | 780 | 1.352 | 2.244 | 3.280 | 3.404 |
| Depreciation & amort. | 383 | 333 | -287 | -192 | -71 | -94 | -70 | -57 | -64 | -67 | -74 | -61 | -55 | -143 |
| EBIT | -3.605 | -3.367 | -1.187 | -300 | 766 | 365 | 298 | -359 | 843 | 713 | 1.278 | 2.183 | 3.225 | 3.261 |
| Net financials | -113 | -165 | -218 | -292 | -173 | -55 | -130 | -59 | 2 | -49 | -160 | -352 | -321 | -319 |
| Profit before tax | -3.718 | -3.532 | -1.405 | -592 | 593 | 310 | 168 | -418 | 845 | 665 | 1.118 | 1.831 | 2.903 | 2.942 |
| Tax | -0 | -0 | -0 | -0 | 144 | -0 | -0 | -0 | -0 | -248 | 246 | 402 | 638 | 646 |
| Net profit | -3.718 | -3.532 | -1.405 | -592 | 449 | 310 | 168 | -418 | 845 | 913 | 873 | 1.428 | 2.265 | 2.296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.902 | 9.509 | 11.890 | 12.171 | 8.900 | 8.267 | 8.246 | 8.442 | 11.012 | 13.343 | 12.960 | 15.802 | 17.782 | 20.311 |
| Equity | -2.301 | -5.833 | -7.238 | -7.830 | 950 | 1.260 | 1.428 | 1.010 | 1.855 | 2.768 | 3.640 | 5.069 | 7.334 | 9.630 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.953 | 14.092 | 17.878 | 18.751 | 7.700 | 7.007 | 6.818 | 7.314 | 9.157 | 10.576 | 9.320 | 10.733 | 10.448 | 10.681 |
| Total debt | 7.953 | 14.092 | 17.878 | 18.751 | 7.700 | 7.007 | 6.818 | 7.432 | 9.157 | 10.576 | 9.320 | 10.733 | 10.448 | 10.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
ET | Audit | 1990 | — | — |
CE Management | Management | 1990 | — | — |
JS Management | Management | 1990 | — | — |
HB Management | Management | 1998 | — | — |
CK Management | Management | 2009 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
P | Audit | 1990 | — | — |
PB Management | Management | 2006 | — | — |
PE Management | Management | 1990 | — | — |
UM Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
OB Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Philip Moffat | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Claus Engelgreen | Management | 0 companies |
| Jan Sørensen | Management | 0 companies |
| Henrik Bolvig Nielsen | Management | 0 companies |
| Christian Kjærgaard Thomsen | Management | 0 companies |
| Constantijn Johannes Henricus van Gerwen | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Peder Bo Mather Hansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Mørkegaard Gertsen | Chief Executive Officer | 0 companies |
| Ole Bay | Management | 0 companies |
| Gunter Reinhold Treichel | Board of Directors | 0 companies |
| Gerhard Eschenroder | Board of Directors | 0 companies |
| Klaus Pepmeier | Board of Directors | 0 companies |
| Peter Hänsli | Board of Directors | 0 companies |
| Timo Lubenow | Board of Directors | 0 companies |
| Detlev Karl Otto Schrade | Board of Directors | 0 companies |
| Dirk Strelow | Chairman | 0 companies |
| Heinz Johannes Gardewin | Chairman | 0 companies |
| Heiko Wuhrmann | Board of Directors | 0 companies |
| Rainer Kreie | Board of Directors | 0 companies |