| Revenue | DKK 19,4M | -6% |
| EBITDA | DKK 7,5M | +44% |
| Net profit | DKK 5,5M | +273% |
| Total assets | DKK 66,8M | -9% |
| Equity | DKK 36,7M | +17% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 17.025 | 17.892 | 17.676 | 20.511 | 19.377 |
| Staff expenses | -11.740 | -13.824 | -14.085 | -15.186 | -11.919 |
| EBITDA | 5.283 | 4.068 | 1.846 | 5.192 | 7.458 |
| Depreciation & amort. | -1.221 | -1.244 | -1.100 | -1.119 | -1.039 |
| EBIT | 4.062 | 2.824 | 746 | 4.073 | 6.419 |
| Net financials | -954 | 1.260 | 8 | -1.562 | 68 |
| Profit before tax | 3.108 | 4.085 | 754 | 2.511 | 6.487 |
| Tax | 625 | 291 | 302 | 1.046 | 1.025 |
| Net profit | 2.483 | 3.793 | 452 | 1.466 | 5.463 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 80.186 | 78.744 | 84.600 | 73.089 | 66.832 |
| Equity | 32.557 | 32.851 | 29.803 | 31.268 | 36.731 |
| Long-term debt | 752 | 0 | 0 | 0 | 0 |
| Short-term debt | 45.421 | 44.472 | 53.367 | 40.294 | 28.621 |
| Total debt | 46.173 | 44.472 | 53.367 | 40.294 | 28.621 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Management | Management | 2024 |
| Former (4) | ||
P | Audit | 1998 – 2006 |
HS Audit | Audit | 1994 – 1998 |
IH Management | Management | 1999 – 2024 |
| Audit | 2006 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1999 | |
| Chairman | 2024 | |
| Former (1) | ||
| Board of Directors | 1999 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Marc Gammelgaard Christiansen | Management | 0 companies |
| Hans Struck | Audit | 0 companies |
| Ib Herman Christiansen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Inge Gammelgaard | Board of Directors | 0 companies |
| Steen Lauritzen Damm | Board of Directors | 0 companies |
| Hanne Christ Knudsen | Chairman | 0 companies |