| Revenue | DKK 15,6M | -7% |
| EBITDA | DKK 2,9M | -12% |
| Net profit | DKK 2,2M | -11% |
| Total assets | DKK 31,7M | +12% |
| Equity | DKK 6,5M | -11% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.228 | 4.267 | 2.588 | 5.125 | 3.385 | 6.392 | 6.392 | 11.611 | 14.373 | 21.499 | 16.474 | 16.795 | 15.630 |
| Staff expenses | -3.047 | -4.189 | -4.171 | -4.172 | -3.311 | -5.140 | -5.751 | -7.537 | -9.640 | -15.300 | -13.106 | -13.485 | -12.712 |
| EBITDA | 181 | 78 | -1.583 | 952 | 74 | 1.252 | 641 | 4.075 | 4.733 | 6.199 | 3.368 | 3.310 | 2.918 |
| Depreciation & amort. | -78 | -78 | -78 | -35 | -0 | -87 | -87 | -87 | -15 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 0 | -1.661 | 918 | 74 | 1.165 | 554 | 3.987 | 4.718 | 6.199 | 3.368 | 3.310 | 2.918 |
| Net financials | -23 | 30 | 29 | -19 | -13 | 42 | -32 | -18 | 4 | -49 | 1 | -33 | -43 |
| Profit before tax | 80 | 30 | -1.632 | 899 | 61 | 1.206 | 522 | 3.969 | 4.722 | 6.150 | 3.369 | 3.277 | 2.875 |
| Tax | 22 | 24 | 494 | -595 | 20 | 273 | 119 | 911 | 1.064 | 1.371 | 750 | 756 | 639 |
| Net profit | 58 | 6 | -2.126 | 1.494 | 41 | 934 | 402 | 3.058 | 3.658 | 4.779 | 2.619 | 2.521 | 2.236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.265 | 9.669 | 5.311 | 9.487 | 11.573 | 12.256 | 15.293 | 14.884 | 30.392 | 24.658 | 28.251 | 28.202 | 31.722 |
| Equity | -135 | 2.371 | 245 | 1.739 | 1.781 | 2.714 | 3.117 | 6.175 | 6.833 | 7.612 | 6.731 | 7.252 | 6.488 |
| Long-term debt | 82 | 0 | 6 | 0 | 0 | 0 | 0 | 371 | 371 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.319 | 7.299 | 5.066 | 7.748 | 9.793 | 9.542 | 12.176 | 8.339 | 23.189 | 17.046 | 21.519 | 20.950 | 25.234 |
| Total debt | 9.401 | 7.299 | 5.066 | 7.748 | 9.793 | 9.542 | 12.176 | 8.710 | 23.559 | 17.046 | 21.519 | 20.950 | 25.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2025 | — | — |
NL Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Adler Pehrson | Management | 0 companies |
| Niels Lustrup Gade | Management | 0 companies |
| Bryan Joseph Yeazel | Chairman | 0 companies |
| Stephen Geoffrey Lyon | Chairman | 0 companies |
| Jørgen Franck | Board of Directors | 0 companies |
| Lars Kjær Bager | Board of Directors | 0 companies |
| Nils helge Jörgen Nilsson | Chairman | 0 companies |
| Lars Erik Magnus Antonssen | Board of Directors | 0 companies |
| Erik Lindblad | Board of Directors | 0 companies |
| Mark Leslie Hoskins | Board of Directors | 0 companies |
| Flemming Vincent Vestergaard | Board of Directors | 0 companies |
| Terry David Whooley | Board of Directors | 0 companies |
| Klaus Lorentz Münter | Board of Directors | 0 companies |
| Jørgen Ulrik Mathiesen | Board of Directors | 0 companies |
| Jan Glen Peter Johansson | Chairman | 0 companies |
| Cary Robert Glay | Board of Directors | 0 companies |
| Mads Weng Gade | Board of Directors | 0 companies |