| Revenue | DKK 24M | +13% |
| EBITDA | DKK 3M | -55% |
| Net profit | DKK 497K | -87% |
| Total assets | DKK 27,6M | +8% |
| Equity | DKK 10,8M | -12% |
| Employees | 30 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.492 | 18.821 | 20.247 | 21.219 | 24.007 |
| Staff expenses | -10.336 | -13.290 | -14.391 | -14.518 | -20.399 |
| EBITDA | 4.156 | 5.532 | 5.856 | 6.701 | 2.988 |
| Depreciation & amort. | -838 | -910 | -1.107 | -1.301 | -1.343 |
| EBIT | 3.318 | 4.622 | 4.749 | 5.400 | 1.645 |
| Net financials | -98 | -212 | -418 | -383 | -757 |
| Profit before tax | 3.220 | 4.410 | 4.331 | 5.017 | 888 |
| Tax | 711 | 973 | 969 | 1.106 | 391 |
| Net profit | 2.508 | 3.437 | 3.362 | 3.911 | 497 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.763 | 21.719 | 20.243 | 25.447 | 27.586 |
| Equity | 5.637 | 7.075 | 8.437 | 12.348 | 10.845 |
| Long-term debt | 661 | 648 | 0 | 0 | 0 |
| Short-term debt | 6.940 | 13.147 | 11.484 | 11.958 | 15.780 |
| Total debt | 7.601 | 13.795 | 11.484 | 11.958 | 15.780 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
ET | Audit | 1991 – 1991 |
LP Management | Management | 1991 – 2025 |
SS Management | Management | 1991 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Deputy Chairman | 2025 | |
| Former (3) | ||
| Board of Directors | 1991 – 1994 | |
| Board of Directors | 1991 – 1994 | |
| Board of Directors | 1991 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Mads Bach Mortensen | Chief Executive Officer | 0 companies |
| Lars Peter Starbæk Axelsen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Flemming Schantz | Board of Directors | 0 companies |
| Hanne Schantz | Board of Directors | 0 companies |
| Jens Bach Mortensen | Chairman | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Kjestine Bach Mortensen | Deputy Chairman | 0 companies |