| Revenue | DKK 7,2M | -42% |
| EBITDA | DKK -11M | -16% |
| Net profit | DKK -13,7M | -5% |
| Total assets | DKK 14,7M | -42% |
| Equity | DKK 689K | -95% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.619 | 5.293 | 7.769 | 7.926 | 7.174 | 7.602 | 7.628 | 8.608 | 5.482 | 8.359 | 12.389 | 12.303 | 7.175 |
| Staff expenses | -3.001 | -3.202 | -3.608 | -4.126 | -5.218 | -5.120 | -5.570 | -5.130 | -3.694 | -8.852 | -11.188 | -8.739 | -7.648 |
| EBITDA | 2.617 | 2.091 | 4.161 | 3.800 | 1.941 | 2.481 | 2.057 | 3.477 | -476 | -11.807 | -12.340 | -9.494 | -11.005 |
| Depreciation & amort. | 86 | -118 | -96 | -88 | -89 | -69 | -118 | -135 | -942 | -872 | -1.337 | -1.409 | -1.638 |
| EBIT | 2.531 | 1.973 | 4.065 | 3.712 | 1.851 | 2.413 | 1.939 | 3.342 | -1.419 | -12.679 | -13.677 | -10.903 | -12.643 |
| Net financials | 157 | -466 | 747 | 447 | 657 | 641 | 985 | 620 | -3 | -754 | -508 | -2.200 | -1.079 |
| Profit before tax | 2.742 | 1.507 | 4.536 | 4.476 | 1.737 | 3.054 | 2.924 | 3.962 | -1.422 | -13.434 | -14.185 | -13.104 | -13.723 |
| Tax | 678 | 512 | 1.081 | 958 | 445 | 539 | 519 | 783 | -309 | 119 | -0 | -0 | -0 |
| Net profit | 2.064 | 995 | 3.455 | 3.518 | 1.292 | 2.515 | 2.405 | 3.180 | -1.113 | -13.552 | -14.185 | -13.104 | -13.723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.444 | 7.627 | 10.926 | 11.336 | 9.111 | 11.077 | 12.359 | 14.819 | 12.526 | 24.518 | 23.179 | 25.503 | 14.695 |
| Equity | 6.064 | 6.181 | 8.618 | 9.421 | 7.184 | 9.286 | 10.640 | 12.768 | 9.083 | 21.063 | 14.307 | 14.412 | 689 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 361 | 1.044 | 4.715 | 8.437 | 8.486 |
| Short-term debt | 1.380 | 1.423 | 2.259 | 1.833 | 1.850 | 1.719 | 1.589 | 1.677 | 1.386 | 2.412 | 4.158 | 2.654 | 5.520 |
| Total debt | 1.380 | 1.446 | 2.309 | 1.915 | 1.850 | 1.719 | 1.589 | 1.854 | 1.748 | 3.456 | 8.873 | 11.091 | 14.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MA Founder | Founder | 1999 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HB Management | Management | 2024 | — | — |
CV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RU Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MVA & CO HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
OPUS FUNGUS ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2025 | |
SCANELECTRO HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Søndergaard-Larsen | Chief Executive Officer | 0 companies |
| Morten Anders Ulsøe Reeslev | Founder | 0 companies |
| Morten Miller | Chief Executive Officer | 0 companies |
| Henrik Brian Sønderup Sørensen | Management | 0 companies |
| Claus Vorreiter Jensen | Chief Executive Officer | 0 companies |
| Reto Utiger Sørensen | Management | 0 companies |
| Søren Ulstrup | Board of Directors | 0 companies |
| Asger Ulsøe Reeslev | Board of Directors | 0 companies |
| Mette Juhl Jørgensen | Board of Directors | 0 companies |
| Daniel Patterson | Board of Directors | 0 companies |
| Henrik Skaanderup | Chairman | 0 companies |
| Leo Rasmussen | Board of Directors | 0 companies |
| Jan Clair Nielsen | Board of Directors | 0 companies |
| Michael Stanley Pedersen | Board of Directors | 0 companies |