| Revenue | DKK 13,2M | +3% |
| EBITDA | DKK 4,6M | +5% |
| Net profit | DKK 1,4M | +2% |
| Total assets | DKK 38,2M | +0% |
| Equity | DKK 30,3M | +5% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.983 | 12.794 | 13.431 | 12.867 | 13.230 |
| Staff expenses | -6.689 | -7.499 | -8.087 | -8.451 | -8.612 |
| EBITDA | 3.295 | 5.295 | 5.344 | 4.416 | 4.619 |
| Depreciation & amort. | -2.029 | -2.100 | -2.314 | -2.546 | -2.624 |
| EBIT | 1.265 | 3.196 | 3.030 | 1.870 | 1.994 |
| Net financials | -443 | -79 | -113 | -151 | -251 |
| Profit before tax | 823 | 3.116 | 2.917 | 1.719 | 1.743 |
| Tax | 131 | 1.478 | 645 | 384 | 386 |
| Net profit | 692 | 1.638 | 2.272 | 1.334 | 1.356 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 31.540 | 34.225 | 39.808 | 38.174 | 38.234 |
| Equity | 23.747 | 25.385 | 27.657 | 28.992 | 30.348 |
| Long-term debt | 1.350 | 1.627 | 796 | 553 | 465 |
| Short-term debt | 6.443 | 6.478 | 10.584 | 7.834 | 6.704 |
| Total debt | 7.793 | 8.104 | 11.380 | 8.386 | 7.169 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MN Chief Executive Officer | Chief Executive Officer | 1994 |
PE Founder | Founder | 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2019 | |
| Board of Directors | 2015 | |
| Board of Directors | 2024 | |
| Chairman | 2018 | |
| Board of Directors | 2015 | |
| Former (3) | ||
| Board of Directors | 1994 – 2015 | |
| Board of Directors | 1994 – 1996 | |
| Board of Directors | 1994 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Nyrop-Larsen | Chief Executive Officer | 0 companies |
| Peder Ekknud Mortensen | Founder | 0 companies |
| Caroline Mathilde Nyrop-Larsen | Board of Directors | 0 companies |
| Christian Vang | Board of Directors | 0 companies |
| Marius Nyrop-Larsen | Board of Directors | 0 companies |
| Josephine Amalie Nyrop-Larsen | Board of Directors | 0 companies |
| Carsten Bjørn Nielsen | Board of Directors | 0 companies |
| Marianne Nyrop-Larsen | Chairman | 0 companies |
| Emilie Vibeke Nyrop-Jelsdorf | Board of Directors | 0 companies |
| Knud Andersen | Board of Directors | 0 companies |
| Lars Bo Lauritzen | Board of Directors | 0 companies |