| Revenue | DKK 5,1M | +5% |
| EBITDA | DKK 925K | +5% |
| Net profit | DKK 689K | +2% |
| Total assets | DKK 3M | +112% |
| Equity | DKK 909K | +1% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 27.102 | 17.728 | 6.766 | 4.910 | 5.148 |
| Staff expenses | -23.495 | -14.337 | -5.517 | -4.031 | -4.223 |
| EBITDA | 3.607 | 3.391 | 1.249 | 879 | 925 |
| Depreciation & amort. | -635 | -484 | -238 | -38 | -48 |
| EBIT | 2.971 | 2.907 | 1.012 | 841 | 877 |
| Net financials | -5 | -3 | 81 | 32 | 14 |
| Profit before tax | 2.966 | 2.904 | 1.092 | 872 | 891 |
| Tax | 657 | 674 | 246 | 194 | 202 |
| Net profit | 2.309 | 2.229 | 846 | 678 | 689 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.984 | 6.051 | 4.278 | 1.412 | 2.986 |
| Equity | 2.539 | 2.468 | 1.064 | 898 | 909 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.445 | 3.583 | 3.207 | 509 | 2.077 |
| Total debt | 5.445 | 3.583 | 3.207 | 509 | 2.077 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2019 |
| Former (12) | ||
AK Management | Management | 2002 – 2019 |
VC Management | Management | 1993 – 1993 |
KW Management | Management | 1993 – 1994 |
HB Management | Management | 2002 – 2003 |
MP Management | Management | 1993 – 1994 |
MR Management | Management | 1993 – 2011 |
NJ Audit | Audit | 1993 – 1993 |
BE Management | Management | 1993 – 1996 |
HJ Management | Management | 2002 – 2002 |
TA Management | Management | 2019 – 2021 |
JC Management | Management | 1993 – 2002 |
JW Management | Management | 2011 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Individual | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Katarina Linder | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kim Wahl | Management | 0 companies |
| Mads Ryum Larsen | Management | 0 companies |
| Hans-Christian Bødker Jensen | Management | 0 companies |
| Marianne Philip | Management | 0 companies |
| Mads Ryum Larsen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Bjørn Erik Saven | Management | 0 companies |
| Hans-Christian Jensen | Management | 0 companies |
| Thomas Astrup Klitbo | Management | 0 companies |
| Jens Christian Lorenzen | Management | 0 companies |
| James William Yates | Management | 0 companies |
| James William Yates | Chairman | 0 companies |