| Revenue | DKK 7,2M | -39% |
| EBITDA | DKK -1,2M | -319% |
| Net profit | DKK -1,4M | -3788% |
| Total assets | DKK 6M | -31% |
| Equity | DKK -60K | -104% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.149 | 10.447 | 10.756 | 7.736 | 7.828 | 6.255 | 9.672 | 9.126 | 6.121 | 10.126 | 9.976 | 11.837 | 7.250 |
| Staff expenses | -10.363 | -10.954 | -11.187 | -9.139 | -9.139 | -7.073 | -8.393 | -8.808 | -5.537 | -9.322 | -12.220 | -11.268 | -8.494 |
| EBITDA | 4.780 | -524 | -477 | -1.404 | 196 | -818 | 1.278 | 319 | 584 | 803 | -2.245 | 569 | -1.244 |
| Depreciation & amort. | -0 | -0 | -0 | -130 | -260 | -406 | -410 | -277 | -133 | -764 | -782 | -707 | -653 |
| EBIT | 4.780 | -524 | -477 | -1.534 | -64 | -1.224 | 869 | 42 | 451 | 39 | -3.027 | -138 | -1.897 |
| Net financials | 4 | -100 | -39 | -27 | -25 | -27 | -11 | -14 | -113 | 219 | 83 | 132 | 80 |
| Profit before tax | 4.784 | -624 | -515 | -1.561 | -89 | -1.251 | 858 | 27 | 338 | 258 | -2.944 | -6 | -1.817 |
| Tax | 1.199 | -134 | -102 | -369 | -18 | -249 | 213 | 29 | 75 | -13 | -678 | -44 | -434 |
| Net profit | 3.584 | -489 | -413 | -1.193 | -71 | -1.002 | 645 | -1 | 263 | 270 | -2.266 | 38 | -1.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.704 | 9.805 | 8.760 | 6.264 | 5.878 | 7.769 | 8.665 | 5.253 | 11.950 | 12.227 | 9.499 | 8.728 | 6.021 |
| Equity | — | 4.734 | 4.299 | 3.107 | 2.700 | 1.899 | 2.544 | 1.542 | 3.367 | 3.637 | 1.371 | 1.374 | -60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270 | 672 | 641 | 656 | 689 | 369 |
| Short-term debt | 7.606 | 5.071 | 4.275 | 3.124 | 2.457 | 3.738 | 3.721 | 2.921 | 6.619 | 7.893 | 7.471 | 6.665 | 5.711 |
| Total debt | 7.606 | 5.071 | 4.461 | 3.157 | 2.457 | 3.738 | 3.721 | 3.191 | 7.292 | 8.534 | 8.127 | 7.354 | 6.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
DR | Audit | 2006 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LR Management | Management | 1991 | — | — |
VT Founder | Founder | 1991 | — | — |
PH Management | Management | 1991 | — | — |
SD Audit | Audit | 1995 | — | — |
SA Management | Management | 1991 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HS Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MJNK Holding ApS | Company | 66.7% | 66.7% | 2023 |
SVERKER HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
Metier Gruppen ApS | Company | 50.0% | 50.0% | 2020 |
Holdingselskabet Fruebjergvej 3-244 ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Sverker Nilsson | Chief Executive Officer | 0 companies |
| Dansk Revision Randers I/S | Audit | 0 companies |
| Mette Flansmose | Chief Executive Officer | 0 companies |
| Lionel Raymond Stapley | Management | 0 companies |
| Vagn Thorup | Founder | 0 companies |
| Pekka Heikki Pere | Management | 0 companies |
| Svend Duelund Jensen | Audit | 0 companies |
| Svend-Ove Alexander Pedersen | Management | 0 companies |
| Allan Kent Jørgensen | Chief Executive Officer | 0 companies |
| Henrik Stenbjerre | Founder | 0 companies |
| Jan Arvid Bakken | Board of Directors | 0 companies |
| Torbjørn Tenmann | Chairman | 0 companies |
| Thomas Kähler | Chairman | 0 companies |
| Bo Bay Jørgensen | Chairman | 0 companies |
| Jonas Buhl Gregersen | Board of Directors | 0 companies |
| Jan Arvid Bakken | Chairman | 0 companies |
| Peter Christian Kierkegaard | Board of Directors | 0 companies |
| Mette Dal Pedersen | Board of Directors | 0 companies |
| Per Frank Povlsen | Board of Directors | 0 companies |
| Alan James Carmichael | Chairman | 0 companies |
| Halvard Kilde | Board of Directors | 0 companies |
| Troels Busch Gammelgaard | Board of Directors | 0 companies |
| Maria Juel Nomanni Kähler | Board of Directors | 0 companies |
| Mogens Skipper-Pedersen | Board of Directors | 0 companies |
| Per Juel Christensen | Chairman | 0 companies |
| May Wenche Strømsnes | Board of Directors | 0 companies |