| Revenue | DKK 11M | +12% |
| EBITDA | DKK 1,9M | -3% |
| Net profit | DKK 1,6M | -13% |
| Total assets | DKK 26,7M | -21% |
| Equity | DKK 21,7M | -23% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.989 | 12.197 | 9.903 | 9.784 | 10.979 |
| Staff expenses | -9.434 | -9.793 | -8.064 | -7.809 | -9.059 |
| EBITDA | 1.555 | 2.404 | 1.838 | 1.975 | 1.920 |
| Depreciation & amort. | -402 | -358 | -391 | -252 | -319 |
| EBIT | 1.153 | 2.045 | 1.447 | 1.723 | 1.601 |
| Net financials | 237 | 321 | 723 | 647 | 455 |
| Profit before tax | 1.390 | 2.367 | 2.171 | 2.370 | 2.055 |
| Tax | 307 | 523 | 495 | 521 | 455 |
| Net profit | 1.083 | 1.844 | 1.676 | 1.848 | 1.600 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.873 | 29.173 | 32.539 | 33.910 | 26.696 |
| Equity | 22.745 | 24.589 | 26.265 | 28.113 | 21.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.150 | 3.497 | 4.547 | 4.877 | 4.830 |
| Total debt | 4.150 | 3.497 | 4.547 | 4.877 | 4.830 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MG Management | Management | 2021 |
FD Founder | Founder | 1991 |
PC Founder | Founder | 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Guldbæk Jensen | Management | 0 companies |
| Frede Damgaard Nielsen | Founder | 0 companies |
| Peter Christian Rasmussen | Founder | 0 companies |
| Karen Margrethe Reinhardt Bock | Board of Directors | 0 companies |
| Stig Ejler Jensen | Board of Directors | 0 companies |
| Jørgen Guldbæk Pedersen | Chairman | 0 companies |