| Revenue | DKK 11M | -25% |
| EBITDA | DKK 7,6M | +3% |
| Net profit | DKK 6,1M | +4% |
| Total assets | DKK 30,8M | -13% |
| Equity | DKK 7,4M | -52% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.424 | 9.970 | 8.315 | 14.629 | 10.975 |
| Staff expenses | -4.307 | -4.736 | -5.127 | -7.273 | -3.380 |
| EBITDA | 6.116 | 5.234 | 3.188 | 7.356 | 7.595 |
| Depreciation & amort. | -40 | -65 | -193 | -128 | -38 |
| EBIT | 6.076 | 5.169 | 2.995 | 7.228 | 7.558 |
| Net financials | -219 | -126 | -521 | 311 | 278 |
| Profit before tax | 5.857 | 5.044 | 2.473 | 7.540 | 7.835 |
| Tax | 1.291 | 1.111 | 546 | 1.662 | 1.730 |
| Net profit | 4.566 | 3.933 | 1.928 | 5.878 | 6.105 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.522 | 26.430 | 26.916 | 35.549 | 30.751 |
| Equity | 14.038 | 14.471 | 10.398 | 15.276 | 7.382 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.471 | 11.939 | 16.508 | 20.273 | 23.369 |
| Total debt | 16.471 | 11.939 | 16.508 | 20.273 | 23.369 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2024 |
| Former (6) | ||
EM Audit | Audit | 1993 – 2014 |
ET | Audit | 1993 – 1994 |
JM | Audit | 1993 – 1995 |
HH Management | Management | 1993 – 1994 |
JD Management | Management | 1993 – 2024 |
PE Management | Management | 1993 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Former (10) | ||
| Board of Directors | 1993 – 1995 | |
| Board of Directors | 2006 – 2016 | |
| Chairman | 1993 – 1994 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 1993 – 2006 | |
| Board of Directors | 1993 – 1994 | |
| Board of Directors | 1993 – 1994 | |
| Chairman | 1993 – 2024 | |
| Board of Directors | 1993 – 1994 | |
| Board of Directors | 1993 – 1995 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Munch Hansen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Marcus Sebastian Persson | Management | 0 companies |
| Jørn-Erik Marker Pedersen | Audit | 0 companies |
| Hans Henrik Kjøller | Management | 0 companies |
| Jacob Due Lund | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Marie Juhlin | Board of Directors | 0 companies |
| Edgar Due Lund | Board of Directors | 0 companies |
| Sverker John Olof Göranson | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Trine Richter-Lund | Board of Directors | 0 companies |
| Sonja Lund | Board of Directors | 0 companies |
| Ole Bjørn Almeborg | Board of Directors | 0 companies |
| Elon Studsgaard | Board of Directors | 0 companies |
| Mats Christer Persson | Board of Directors | 0 companies |
| Ulf Tage Philip Åkerblom | Board of Directors | 0 companies |
| Rasmus Richter-Lund | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Jessica Magdalena Helli Malm | Board of Directors | 0 companies |
| Henning Peter Svendsen | Board of Directors | 0 companies |