| Revenue | DKK 25,2M | -4% |
| EBITDA | DKK 2,5M | -68% |
| Net profit | DKK 2,2M | -68% |
| Total assets | DKK 25,6M | +1% |
| Equity | DKK 4,2M | -52% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 29.657 | 21.769 | 20.656 | 26.166 | 25.210 |
| Staff expenses | -16.732 | -17.155 | -15.544 | -18.592 | -22.758 |
| EBITDA | 12.926 | 4.614 | 5.112 | 7.574 | 2.452 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12.926 | 4.614 | 5.112 | 7.574 | 2.452 |
| Net financials | 1.504 | -1.193 | 1.151 | 954 | 318 |
| Profit before tax | 14.430 | 3.421 | 6.264 | 8.528 | 2.771 |
| Tax | 3.175 | 756 | 1.414 | 1.876 | 619 |
| Net profit | 11.255 | 2.665 | 4.850 | 6.651 | 2.152 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.763 | 26.341 | 22.751 | 25.382 | 25.569 |
| Equity | 13.255 | 4.665 | 6.850 | 8.651 | 4.152 |
| Long-term debt | 4.349 | 3.548 | 2.236 | 1.321 | 0 |
| Short-term debt | 7.318 | 11.106 | 7.540 | 9.370 | 14.758 |
| Total debt | 11.667 | 14.654 | 9.777 | 10.691 | 14.758 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MP Management | Management | 2021 |
| Former (3) | ||
LA Management | Management | 2010 – 2021 |
FN Management | Management | 1994 – 1998 |
NS Management | Management | 2005 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2021 | |
| Former (4) | ||
| Chairman | 2010 – 2014 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 50–66.65% | 66.67–89.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Peter Koch | Management | 0 companies |
| Lars Anker Clausen | Management | 0 companies |
| Flemming Nøhr | Management | 0 companies |
| Niels Sigsgaard | Management | 0 companies |
| Klaus Ulrik Tvermoes | Chairman | 0 companies |
| Joachim Frederik Rosenstand | Board of Directors | 0 companies |
| Janie Nørgaard | Board of Directors | 0 companies |
| Jytte Jacobsen | Board of Directors | 0 companies |
| Berit Thorup | Chairman | 0 companies |
| Palle Birch Lindgaard | Chairman | 0 companies |