| Revenue | DKK 12,1M | +1% |
| EBITDA | DKK 1,1M | +22% |
| Net profit | DKK 400K | -92% |
| Total assets | DKK 33M | -2% |
| Equity | DKK 20,6M | +2% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 16.073 | 9.215 | 8.888 | 12.002 | 12.132 |
| Staff expenses | -7.462 | -6.951 | -7.224 | -9.553 | -9.292 |
| EBITDA | 926 | 998 | 560 | 878 | 1.068 |
| Depreciation & amort. | -107 | -581 | -544 | -551 | -667 |
| EBIT | 819 | 417 | 16 | 327 | 401 |
| Net financials | 34.785 | 3.752 | 2.803 | 4.833 | 49 |
| Profit before tax | 35.604 | 4.169 | 2.819 | 5.212 | 527 |
| Tax | 200 | 89 | 70 | 85 | 127 |
| Net profit | 35.404 | 4.080 | 2.749 | 5.127 | 400 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 36.440 | 48.098 | 18.704 | 33.708 | 32.998 |
| Equity | 33.246 | 12.316 | 15.065 | 20.192 | 20.592 |
| Long-term debt | 828 | 117 | 1.527 | 1.117 | 841 |
| Short-term debt | 2.366 | 35.665 | 2.112 | 12.399 | 11.565 |
| Total debt | 3.194 | 35.782 | 3.639 | 13.516 | 12.406 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
MJ Management | Management | 1998 – 2015 |
TH Management | Management | 1999 – 2007 |
TM Management | Management | 1997 – 1998 |
FH Management | Management | 2018 – 2025 |
LF Management | Management | 2007 – 2018 |
PE Management | Management | 1996 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Chairman | 1996 – 1997 | |
| Chairman | 2019 – 2025 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 1998 – 2015 | |
| Chairman | 1998 – 2019 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 1998 – 2021 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 1996 – 1997 | |
| Board of Directors | 1997 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jæpelt | Management | 0 companies |
| Tom Hyldelund | Management | 0 companies |
| Tim Michael Schmith | Management | 0 companies |
| Flemming Hundahl Nielsen | Management | 0 companies |
| Lars Funding | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Claudio Bozzo | Chairman | 0 companies |
| Sune Simonsen | Board of Directors | 0 companies |
| Arne Simonsen | Board of Directors | 0 companies |
| Maurizio Aponte | Chairman | 0 companies |
| Luca Zanchi | Board of Directors | 0 companies |
| Lawrence Christopher Frederick Matthews | Board of Directors | 0 companies |
| Marcin Andrzej Ruszczynski | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Henning Blædel Agerskov | Board of Directors | 0 companies |