| Revenue | DKK 1,5M | +86% |
| EBITDA | DKK 177K | +219% |
| Net profit | DKK 118K | +186% |
| Total assets | DKK 1,2M | -20% |
| Equity | DKK 743K | -44% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 909 | 481 | 911 | 780 | 1.452 |
| Staff expenses | -787 | -803 | -857 | -905 | -1.276 |
| EBITDA | 122 | -321 | 54 | -149 | 177 |
| Depreciation & amort. | -81 | -51 | -29 | -31 | -24 |
| EBIT | 41 | -372 | 25 | -179 | 152 |
| Net financials | -10 | -7 | 2 | 3 | 1 |
| Profit before tax | 31 | -379 | 27 | -176 | 153 |
| Tax | 7 | -83 | 6 | -39 | 35 |
| Net profit | 24 | -296 | 21 | -137 | 118 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.894 | 1.563 | 1.697 | 1.485 | 1.191 |
| Equity | 1.737 | 1.441 | 1.462 | 1.325 | 743 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 122 | 235 | 160 | 449 |
| Total debt | 157 | 122 | 235 | 160 | 449 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (1) | ||
TS Management | Management | 1999 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2022 | |
| Board of Directors | 2025 | |
| Board of Directors | 2022 | |
| Board of Directors | 1999 | |
| Former (2) | ||
| Board of Directors | 2006 – 2022 | |
| Board of Directors | 1999 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 1999 | |
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Individual | 50–66.65% | 50% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Valdgaard Rasmussen | Chief Executive Officer | 0 companies |
| Tove Søndergaard Studier | Management | 0 companies |
| Morten Børsting Brokholm | Chairman | 0 companies |
| Keld Nomanni | Board of Directors | 0 companies |
| Christian Kannegaard Samuelsen | Board of Directors | 0 companies |
| Arne Tollaksen | Board of Directors | 0 companies |
| Jens Aage Jerslev | Board of Directors | 0 companies |
| Jette Borup Samuelsen | Board of Directors | 0 companies |