| Revenue | DKK 6,5M | -77% |
| EBITDA | DKK 2,3M | -19% |
| Net profit | DKK 1,5M | -18% |
| Total assets | DKK 17M | +22% |
| Equity | DKK 8,3M | -4% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 39.524 | 30.485 | 14.517 | 28.468 | 6.473 |
| Staff expenses | -10.683 | -10.416 | -8.113 | -6.571 | -8.171 |
| EBITDA | 1.124 | 965 | -3.290 | 2.884 | 2.336 |
| Depreciation & amort. | -0 | -527 | -535 | -546 | -507 |
| EBIT | 1.124 | 438 | -3.826 | 2.339 | 1.828 |
| Net financials | -35 | -96 | -21 | -32 | 74 |
| Profit before tax | 2.008 | 342 | -3.847 | 2.307 | 1.902 |
| Tax | 442 | 75 | -847 | 508 | 418 |
| Net profit | 1.567 | 267 | -3.000 | 1.799 | 1.484 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.253 | 12.777 | 11.064 | 13.928 | 16.950 |
| Equity | 8.374 | 7.074 | 6.807 | 8.606 | 8.291 |
| Long-term debt | 744 | 767 | 778 | 772 | 701 |
| Short-term debt | 9.657 | 2.464 | 2.752 | 3.316 | 5.836 |
| Total debt | 10.401 | 3.230 | 3.530 | 4.088 | 6.537 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MH Management | Management | 2024 |
| Former (3) | ||
ET | Audit | 1994 – 1994 |
LB Management | Management | 1994 – 2010 |
PE Management | Management | 1994 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2024 | |
| Board of Directors | 2003 | |
| Board of Directors | 2016 | |
| Board of Directors | 2024 | |
| Former (5) | ||
| Chairman | 1994 – 1994 | |
| Board of Directors | 1994 – 1996 | |
| Board of Directors | 2011 – 2024 | |
| Board of Directors | 1994 – 2013 | |
| Board of Directors | 1994 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2010 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Leo Bjørn Christensen | Management | 0 companies |
| Michael Hesselbjerg Rasmussen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lars Iversen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Jørgen Hellesøe Mathiesen | Board of Directors | 0 companies |
| Allan Helledie | Board of Directors | 0 companies |
| Bent Mølbak Bruun | Board of Directors | 0 companies |
| Palle Frost Jakobsen | Board of Directors | 0 companies |
| Claus Mejer Frederiksen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Niels Jørgen Kristensen | Board of Directors | 0 companies |