| Revenue | DKK 7,6M | +10% |
| EBITDA | DKK -117K | -121% |
| Net profit | DKK -467K | -26428% |
| Total assets | DKK 8,6M | +52% |
| Equity | DKK 850K | -35% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.566 | 10.093 | 10.194 | 6.886 | 7.558 |
| Staff expenses | -5.857 | -6.945 | -8.302 | -6.215 | -5.242 |
| EBITDA | 3.710 | 3.148 | 1.877 | 570 | -117 |
| Depreciation & amort. | -194 | -349 | -408 | -474 | -325 |
| EBIT | 3.516 | 2.799 | 1.469 | 95 | -442 |
| Net financials | -54 | -53 | -60 | -77 | -151 |
| Profit before tax | 3.462 | 2.746 | 1.409 | 18 | -593 |
| Tax | 766 | 614 | 315 | 16 | -126 |
| Net profit | 2.696 | 2.133 | 1.095 | 2 | -467 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.692 | 8.642 | 8.392 | 5.638 | 8.591 |
| Equity | 4.316 | 3.748 | 2.315 | 1.317 | 850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.272 | 4.820 | 5.849 | 4.056 | 7.497 |
| Total debt | 5.272 | 4.820 | 5.849 | 4.056 | 7.497 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MP Chief Executive Officer | Chief Executive Officer | 2024 |
JM Founder | Founder | 1996 |
| Former (2) | ||
KH Management | Management | 2024 – 2026 |
BØ Management | Management | 1999 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (6) | ||
| Board of Directors | 2022 – 2024 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Pank | Chief Executive Officer | 0 companies |
| Kent Høstgaard Andersen | Management | 0 companies |
| Jørgen Mølhede | Founder | 0 companies |
| Bendt Østergaard | Management | 0 companies |
| Anne Willemoes | Board of Directors | 0 companies |
| Lars Bastrup | Board of Directors | 0 companies |
| Per Ole Kobberø | Chairman | 0 companies |
| Flemming Banner Engstrup | Chairman | 0 companies |
| Thomas Kargaard | Board of Directors | 0 companies |
| Pernille Lynggaard Frandsen | Board of Directors | 0 companies |
| Jesper Klith | Board of Directors | 0 companies |
| Jacob Buus Falkesgaard | Board of Directors | 0 companies |