| Revenue | DKK 11,7M | +76% |
| EBITDA | DKK 11,7M | +86% |
| Net profit | DKK 55K | +106% |
| Total assets | DKK 162,8M | +5% |
| Equity | DKK 89,7M | +295% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.832 | 8.361 | 27.857 | 18.663 | 12.291 | 9.489 | 8.092 | 5.628 | 4.208 | 10.185 | 1.890 | 2.280 | 6.644 | 11.665 |
| Staff expenses | -7.869 | -3.304 | -10.638 | -10.817 | -11.980 | -6.861 | -5.877 | -5.262 | -3.072 | -3.881 | -27 | -0 | -18 | -0 |
| EBITDA | 12.963 | 5.057 | 17.219 | 7.846 | 292 | 2.407 | 2.215 | 366 | 1.136 | 4.877 | 1.396 | 2.281 | 6.279 | 11.665 |
| Depreciation & amort. | -958 | -221 | -781 | -1.390 | -1.456 | -1.276 | -1.109 | -1.052 | -649 | -1.110 | -1.710 | -1.835 | -3.046 | -5.345 |
| EBIT | 12.005 | 4.836 | 16.437 | 6.455 | -1.164 | 1.131 | 1.106 | -686 | 487 | 3.767 | -314 | 446 | 3.233 | 6.320 |
| Net financials | -274 | -61 | -314 | 138 | -177 | -125 | -158 | -135 | -99 | -239 | -268 | -205 | -4.400 | -6.248 |
| Profit before tax | 11.731 | 4.775 | 16.124 | 6.593 | -1.341 | 1.006 | 948 | -821 | 388 | 3.528 | -583 | 241 | -1.167 | 72 |
| Tax | 2.963 | 1.194 | 3.936 | 1.511 | -283 | 224 | 209 | -146 | 88 | 741 | -97 | 55 | -258 | 16 |
| Net profit | 8.768 | 3.581 | 12.188 | 5.082 | -1.058 | 782 | 739 | -675 | 300 | 2.787 | -486 | 186 | -909 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.461 | 19.575 | 38.144 | 30.323 | 24.438 | 22.950 | 23.383 | 20.181 | 20.581 | 30.044 | 35.888 | 135.777 | 154.381 | 162.813 |
| Equity | 16.209 | 11.791 | 21.979 | 17.060 | 13.003 | 13.785 | 12.524 | 11.849 | 10.649 | 13.436 | 23.450 | 23.636 | 22.727 | 89.713 |
| Long-term debt | 3.141 | 3.093 | 8.111 | 7.694 | 7.274 | 6.842 | 6.411 | 5.977 | 5.749 | 11.072 | 5.241 | 4.384 | 3.764 | 3.076 |
| Short-term debt | 2.740 | 4.229 | 7.534 | 4.904 | 3.780 | 1.637 | 3.762 | 1.673 | 3.540 | 4.751 | 6.382 | 106.658 | 127.048 | 68.196 |
| Total debt | 5.881 | 7.322 | 15.645 | 12.598 | 11.054 | 8.478 | 10.172 | 7.650 | 9.288 | 15.823 | 11.623 | 111.042 | 130.813 | 71.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AG Management | Management | 2017 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KM Management | Management | 1999 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINERVA IMAGING ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 33.3% | 33.3% | 1999 | |
| Individual | 33.3% | 33.3% | 1999 | |
VEDBÆK HOLDING AF 10. SEPTEMBER 2007 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Haagen Nielsen | Chief Executive Officer | 0 companies |
| Aurelie Gram | Management | 0 companies |
| Jens Lichtenberg | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Charlotte Martoft | Chief Executive Officer | 0 companies |
| Maximilian Johannes Maria Buchner | Board of Directors | 0 companies |
| Charlotte Goul | Board of Directors | 0 companies |
| Susanne Hovmand | Board of Directors | 0 companies |
| John Korsø Jensen | Board of Directors | 0 companies |
| Andreas Kjær | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Ricki Boye | Board of Directors | 0 companies |
| Elisabet Linnea Edith Boestad | Board of Directors | 0 companies |
| Jørgen Østerby Carlsen | Board of Directors | 0 companies |
| Jonas Wilhelm Agnblad | Chairman | 0 companies |