| Revenue | DKK 1,5M | -9% |
| EBITDA | DKK 124K | -50% |
| Net profit | DKK 101K | -28% |
| Total assets | DKK 2,1M | +4% |
| Equity | DKK 1,8M | +6% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.647 | 2.230 | 1.729 | 1.634 | 1.485 |
| Staff expenses | -1.353 | -1.355 | -1.290 | -1.383 | -1.361 |
| EBITDA | 293 | 875 | 439 | 251 | 124 |
| Depreciation & amort. | -42 | -42 | -42 | -35 | -0 |
| EBIT | 251 | 833 | 397 | 216 | 124 |
| Net financials | 31 | 6 | 4 | 20 | 31 |
| Profit before tax | 282 | 839 | 400 | 236 | 155 |
| Tax | 79 | 193 | 117 | 95 | 55 |
| Net profit | 203 | 646 | 283 | 141 | 101 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.065 | 2.380 | 2.016 | 2.047 | 2.125 |
| Equity | 1.194 | 1.840 | 1.523 | 1.664 | 1.765 |
| Long-term debt | 88 | 0 | 0 | 0 | 0 |
| Short-term debt | 781 | 539 | 493 | 383 | 361 |
| Total debt | 869 | 539 | 493 | 383 | 361 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LM Management | Management | 2004 |
| Former (2) | ||
JM Management | Management | 1998 – 2004 |
IH Audit | Audit | 1998 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Chairman | 1998 | |
| Former (1) | ||
| Board of Directors | 1999 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Martin Michelsen | Management | 0 companies |
| Jørgen Michelsen | Management | 0 companies |
| Iver Hansen Iversen | Audit | 0 companies |
| Henrik Oksholm | Board of Directors | 0 companies |
| Helene Egholm | Board of Directors | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |