| Revenue | DKK 32,7M | +4% |
| EBITDA | DKK 6,7M | -4% |
| Net profit | DKK 4,2M | -19% |
| Total assets | DKK 15,9M | +36% |
| Equity | DKK 4,7M | -17% |
| Employees | 50 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.066 | 14.285 | 17.707 | 19.976 | 21.717 | 23.474 | 25.300 | 28.271 | 29.796 | 31.602 | 32.572 | 30.736 | 31.413 | 32.660 |
| Staff expenses | -10.106 | -10.989 | -12.756 | -15.442 | -15.331 | -18.257 | -18.701 | -20.732 | -21.110 | -22.942 | -24.177 | -22.369 | -24.470 | -25.976 |
| EBITDA | 1.960 | 3.296 | 4.951 | 4.534 | 6.386 | 5.217 | 6.599 | 7.538 | 8.685 | 8.308 | 8.318 | 7.367 | 6.943 | 6.683 |
| Depreciation & amort. | -148 | -225 | -285 | -314 | -107 | -98 | -65 | -108 | -266 | -302 | -297 | -352 | -292 | -333 |
| EBIT | 1.812 | 3.071 | 4.666 | 4.220 | 6.279 | 5.119 | 6.535 | 7.430 | 8.419 | 8.006 | 8.020 | 7.015 | 6.651 | 6.350 |
| Net financials | 147 | 160 | 188 | 212 | 264 | 167 | -15 | -9 | 39 | -238 | 207 | 38 | -1 | 172 |
| Profit before tax | 1.959 | 3.231 | 4.854 | 4.432 | 6.543 | 5.286 | 6.520 | 7.421 | 8.458 | 7.768 | 8.228 | 7.054 | 6.651 | 6.522 |
| Tax | 498 | 817 | 1.223 | 1.050 | 1.447 | 1.173 | 1.440 | 1.635 | 1.851 | 1.779 | 1.796 | 1.806 | 1.483 | 2.314 |
| Net profit | 1.461 | 2.414 | 3.631 | 3.382 | 5.096 | 4.113 | 5.080 | 5.786 | 6.607 | 5.989 | 6.432 | 5.248 | 5.168 | 4.208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.605 | 4.956 | 6.652 | 8.144 | 8.887 | 6.600 | 9.888 | 12.133 | 17.609 | 16.539 | 12.395 | 13.470 | 11.749 | 15.944 |
| Equity | 125 | 125 | 125 | 125 | 5.221 | 1.442 | 5.580 | 6.286 | 7.111 | 6.511 | 7.031 | 5.748 | 5.668 | 4.708 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 756 | 2.204 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.473 | 4.822 | 6.527 | 8.019 | 3.667 | 5.158 | 4.308 | 5.091 | 8.223 | 10.018 | 5.365 | 7.722 | 5.082 | 5.636 |
| Total debt | 3.473 | 4.822 | 6.527 | 8.019 | 3.667 | 5.158 | 4.308 | 5.847 | 10.427 | 10.018 | 5.365 | 7.722 | 5.082 | 5.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IN Management | Management | 2026 | — | — |
MB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
Stenstan ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 50.0% | 0.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
Stengaard Invest ApS | Company | 5.0% | 5.0% | 2025 |
Stanbury Invest ApS | Company | 0.0% | 5.0% | 2025 |
TWIX HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
SANDDAL HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
EJENDOMSSELSKABET FRIIS HANSENS VEJ 5 ApS | Company | 20.0% | 20.0% | 2022 |
ALBERTE FINANS ApS | Company | 10.0% | 10.0% | 2018 |
FINDUS HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Nielsen | Management | 0 companies |
| Martin Brøgger | Management | 0 companies |
| Klaus Jensen | Chairman | 0 companies |
| Jesper Tving Therkildsen | Board of Directors | 0 companies |