| Revenue | DKK 6,5M | -3% |
| EBITDA | DKK 1,5M | -12% |
| Net profit | DKK 875K | -28% |
| Total assets | DKK 16,2M | +11% |
| Equity | DKK 4,8M | -3% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.569 | 6.676 | 7.885 | 6.684 | 6.455 |
| Staff expenses | -3.828 | -4.628 | -5.076 | -4.965 | -4.897 |
| EBITDA | 1.741 | 2.048 | 2.809 | 1.719 | 1.515 |
| Depreciation & amort. | -25 | -0 | -56 | -130 | -197 |
| EBIT | 1.716 | 2.048 | 2.753 | 1.589 | 1.318 |
| Net financials | 278 | 263 | 255 | -6 | -117 |
| Profit before tax | 1.994 | 2.311 | 3.008 | 1.583 | 1.201 |
| Tax | 339 | 511 | 685 | 370 | 326 |
| Net profit | 1.656 | 1.799 | 2.323 | 1.213 | 875 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.531 | 19.771 | 16.218 | 14.587 | 16.181 |
| Equity | 3.151 | 3.750 | 4.873 | 4.886 | 4.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.380 | 16.021 | 11.319 | 9.656 | 11.381 |
| Total debt | 9.380 | 16.021 | 11.319 | 9.656 | 11.381 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MV Management | Management | 2024 |
KB Founder | Founder | 1999 |
| Former (2) | ||
SB Management | Management | 2011 – 2024 |
JE Management | Management | 2004 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vinther | Management | 0 companies |
| Kjeld Bols Emborg | Founder | 0 companies |
| Søren Broegaard Mernild | Management | 0 companies |
| Jakob Emborg | Management | 0 companies |
| Henrik Magnus Skou | Chairman | 0 companies |