| Revenue | DKK 3M | +15% |
| EBITDA | DKK 117K | +156% |
| Net profit | DKK -6K | +98% |
| Total assets | DKK 1,8M | +20% |
| Equity | DKK 417K | -1% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.900 | 2.934 | 3.056 | 2.630 | 3.022 |
| Staff expenses | -2.865 | -2.686 | -2.488 | -2.840 | -2.900 |
| EBITDA | 24 | 248 | 567 | -210 | 117 |
| Depreciation & amort. | -199 | -139 | -125 | -106 | -110 |
| EBIT | -175 | 109 | 442 | -315 | 7 |
| Net financials | -11 | -5 | -23 | -9 | -15 |
| Profit before tax | -186 | 104 | 419 | -324 | -8 |
| Tax | -41 | 23 | 92 | -71 | -2 |
| Net profit | -145 | 81 | 327 | -253 | -6 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.730 | 1.829 | 2.172 | 1.521 | 1.821 |
| Equity | 668 | 749 | 926 | 423 | 417 |
| Long-term debt | 293 | 233 | 249 | 172 | 177 |
| Short-term debt | 769 | 848 | 997 | 927 | 1.227 |
| Total debt | 1.062 | 1.080 | 1.246 | 1.098 | 1.405 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MH Management | Management | 2002 |
LH Founder | Founder | 1990 |
HV Founder | Founder | 1990 |
| Former (1) | ||
VP Management | Management | 1990 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Hargbøl Madsen | Management | 0 companies |
| Lis Hargbøl Madsen | Founder | 0 companies |
| Hans Voigt | Founder | 0 companies |
| Verner Per Madsen | Management | 0 companies |