| Revenue | DKK 15M | +4% |
| EBITDA | DKK -1,2M | +62% |
| Net profit | DKK -1,7M | +67% |
| Total assets | DKK 7,3M | -28% |
| Equity | DKK 1,6M | +493% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.649 | 14.187 | 18.183 | 14.388 | 14.979 |
| Staff expenses | -17.019 | -16.875 | -16.234 | -17.534 | -16.216 |
| EBITDA | 629 | -2.688 | 1.949 | -3.220 | -1.237 |
| Depreciation & amort. | -1.172 | -1.099 | -975 | -1.941 | -775 |
| EBIT | -543 | -3.786 | 974 | -5.161 | -2.012 |
| Net financials | -340 | -266 | -192 | -366 | -409 |
| Profit before tax | -882 | -4.053 | 782 | -5.528 | -2.422 |
| Tax | -207 | -0 | -0 | -313 | -684 |
| Net profit | -675 | -4.053 | 782 | -5.215 | -1.738 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.660 | 12.860 | 14.278 | 10.187 | 7.295 |
| Equity | 2.776 | 523 | 2.805 | -409 | 1.610 |
| Long-term debt | 2.783 | 2.975 | 2.788 | 2.556 | 875 |
| Short-term debt | 9.101 | 9.362 | 8.684 | 6.340 | 4.810 |
| Total debt | 11.884 | 12.336 | 11.472 | 8.896 | 5.685 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2019 |
| Former (4) | ||
PB Management | Management | 1997 – 1997 |
PK Management | Management | 2006 – 2019 |
HM Chief Executive Officer | Chief Executive Officer | 2006 – 2019 |
HA Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (10) | ||
| Chairman | 1997 – 1997 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 1997 – 2005 | |
| Chairman | 2019 – 2024 | |
| Chairman | 2013 – 2019 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2006 – 2019 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2005 – 2013 | |
| Board of Directors | 1997 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mette Lizzi Hoffmann Jørgensen | Management | 0 companies |
| Peter Kanstrup Grav | Management | 0 companies |
| Henrik Mikkelsen | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Kurt Lund | Board of Directors | 0 companies |
| Birger Wellejus Jørgensen | Chairman | 0 companies |
| Anders Arvai | Chairman | 0 companies |
| Mogens Bacci Hartz | Chairman | 0 companies |
| Klaus Møller Jensen | Board of Directors | 0 companies |
| Ole Andersen | Board of Directors | 0 companies |
| Christopher Nysted Sørensen | Board of Directors | 0 companies |
| Bent Scheibel Andreasen | Chairman | 0 companies |
| Ole Verner Jørgensen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Birgit Susanne Jørgensen | Board of Directors | 0 companies |