| Revenue | DKK 4M | -3% |
| EBITDA | DKK 1,3M | -40% |
| Net profit | DKK 505K | -53% |
| Total assets | DKK 8,6M | -1% |
| Equity | DKK 5,4M | +0% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.366 | 3.663 | 4.088 | 4.062 | 3.954 |
| Staff expenses | -2.477 | -2.293 | -2.313 | -1.939 | -2.689 |
| EBITDA | 1.889 | 1.371 | 1.774 | 2.123 | 1.265 |
| Depreciation & amort. | -532 | -377 | -680 | -676 | -561 |
| EBIT | 1.357 | 994 | 1.095 | 1.447 | 704 |
| Net financials | -58 | -50 | -124 | -56 | -29 |
| Profit before tax | 1.298 | 944 | 971 | 1.391 | 675 |
| Tax | 288 | 229 | 237 | 318 | 170 |
| Net profit | 1.011 | 716 | 734 | 1.073 | 505 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.539 | 8.662 | 8.452 | 8.667 | 8.553 |
| Equity | 4.374 | 4.590 | 4.824 | 5.397 | 5.402 |
| Long-term debt | 785 | 1.795 | 1.224 | 957 | 658 |
| Short-term debt | 2.031 | 1.815 | 1.928 | 1.863 | 2.041 |
| Total debt | 2.816 | 3.610 | 3.152 | 2.819 | 2.699 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IR Founder | Founder | 1995 |
MR Management | Management | 2007 |
| Former (1) | ||
MA Audit | Audit | 1995 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 1995 – 2025 | |
| Board of Directors | 1995 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Andersen | Audit | 0 companies |
| Ib Rasmussen | Founder | 0 companies |
| Morten Rasmussen | Management | 0 companies |
| Christopher Ian Vedelsby | Board of Directors | 0 companies |
| Inger-Lise Rasmussen | Board of Directors | 0 companies |
| Marianne Holm Jensen | Board of Directors | 0 companies |