| Revenue | DKK 6,8M | -2% |
| EBITDA | DKK -613K | +34% |
| Net profit | DKK 306K | -75% |
| Total assets | DKK 7,6M | -40% |
| Equity | DKK 5,3M | -42% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.593 | 5.795 | 6.702 | 6.976 | 6.833 |
| Staff expenses | -2.429 | -2.266 | -2.830 | -3.081 | -3.153 |
| EBITDA | -1.740 | -810 | -901 | -929 | -613 |
| Depreciation & amort. | -41 | -29 | -49 | -222 | -72 |
| EBIT | -1.782 | -839 | -951 | -1.151 | -684 |
| Net financials | 3.076 | 3.446 | 11.244 | 2.456 | 953 |
| Profit before tax | 1.295 | 2.607 | 10.293 | 1.031 | 189 |
| Tax | -298 | -179 | -205 | -187 | -118 |
| Net profit | 1.592 | 2.786 | 10.497 | 1.218 | 306 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.668 | 15.702 | 26.278 | 12.507 | 7.552 |
| Equity | 11.592 | 12.786 | 23.283 | 9.218 | 5.306 |
| Long-term debt | 168 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.907 | 2.916 | 2.995 | 1.977 | 989 |
| Total debt | 3.076 | 2.916 | 2.995 | 1.977 | 989 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2021 |
| Former (4) | ||
HD Management | Management | 2000 – 2001 |
JD Management | Management | 2009 – 2021 |
KS Management | Management | 1999 – 2000 |
RJ Management | Management | 2000 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
| Chairman | 2015 | |
| Former (7) | ||
EJ | Board of Directors | 2000 – 2009 |
| Chairman | 2000 – 2015 | |
| Board of Directors | 1999 – 2000 | |
| Chairman | 1999 – 2000 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2009 – 2016 | |
| Chairman | 2000 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Sophie Duckert | Management | 0 companies |
| Henrik Dyring | Management | 0 companies |
| Jan Duckert | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Ronnie Job | Management | 0 companies |
| Eli Job | Board of Directors | 0 companies |
| Carsten Malby | Chairman | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Bjarne Spellerberg | Board of Directors | 0 companies |
| Andreas Ditlev Duckert | Board of Directors | 0 companies |
| Henrik Juul | Board of Directors | 0 companies |
| Bjarne Plenge Egedal | Chairman | 0 companies |
| Niels Vahman Bang | Chairman | 0 companies |