| Revenue | DKK 4,1M | -198% |
| EBITDA | DKK -2,2M | +81% |
| Net profit | DKK -1,9M | +80% |
| Total assets | DKK 11,7M | -16% |
| Equity | DKK 10,8M | -15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.532 | 9.099 | 6.251 | 7.869 | 6.121 | 6.700 | 6.574 | 6.051 | 707 | 1.051 | 1.404 | -2.245 | -4.202 | 4.106 |
| Staff expenses | -4.626 | -5.316 | -5.935 | -4.413 | -4.799 | -6.237 | -4.752 | -6.456 | -5.597 | -4.413 | -5.235 | -6.842 | -7.710 | -6.179 |
| EBITDA | 2.906 | 3.783 | 316 | 3.456 | 1.322 | 462 | 1.822 | -405 | -4.918 | -3.816 | -3.841 | -9.087 | -11.912 | -2.228 |
| Depreciation & amort. | 77 | -94 | -54 | -25 | -13 | -0 | -45 | -182 | -237 | -317 | -260 | -314 | -251 | -253 |
| EBIT | 2.829 | 3.690 | 263 | 3.431 | 1.309 | 462 | 1.777 | -587 | -5.155 | -4.133 | -4.101 | -9.401 | -12.163 | -2.482 |
| Net financials | -28 | -40 | -20 | -41 | -81 | -132 | -159 | -66 | -292 | -433 | -315 | -914 | 59 | 0 |
| Profit before tax | 2.801 | 3.650 | 243 | 3.390 | 1.228 | 331 | 1.619 | -632 | -5.363 | -4.458 | -4.392 | -10.315 | -12.104 | -2.481 |
| Tax | 701 | 915 | 65 | 806 | 272 | 77 | 359 | -138 | -1.182 | -981 | -965 | -2.267 | -2.661 | -546 |
| Net profit | 2.100 | 2.735 | 177 | 2.584 | 957 | 254 | 1.260 | -494 | -4.182 | -3.477 | -3.428 | -8.049 | -9.443 | -1.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.015 | 11.873 | 10.277 | 7.671 | 7.076 | 7.755 | 8.718 | 12.851 | 14.337 | 11.167 | 11.388 | 23.782 | 13.940 | 11.707 |
| Equity | 3.256 | 3.991 | 1.669 | 3.752 | 2.709 | 1.963 | 2.973 | 8.094 | 3.913 | 435 | 2.475 | 22.210 | 12.767 | 10.831 |
| Long-term debt | 125 | 64 | 0 | 0 | 0 | 0 | 0 | 177 | 5.333 | 6.279 | 4.140 | 370 | 407 | 422 |
| Short-term debt | 5.121 | 7.346 | 8.109 | 3.418 | 3.866 | 5.292 | 5.095 | 4.122 | 4.879 | 4.220 | 4.674 | 1.191 | 755 | 442 |
| Total debt | 5.246 | 7.410 | 8.109 | 3.418 | 3.866 | 5.292 | 5.095 | 4.300 | 10.213 | 10.499 | 8.814 | 1.561 | 1.162 | 864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BL Audit | Audit | 2001 | — | — |
OH Audit | Audit | 2000 | — | — |
BB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMIG ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2023 | |
IX Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Møllegaard Bjerre | Chief Executive Officer | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |
| Ole Hvid Nielsen | Audit | 0 companies |
| Bo Balstrup | Management | 0 companies |
| Gert Thomsen | Chairman | 0 companies |
| Kenneth Vendelbo Schnoor | Chairman | 0 companies |
| Erik Justesen | Board of Directors | 0 companies |
| Silvia Morar-Seyfi | Chairman | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Jon Almon Hocker | Board of Directors | 0 companies |
| Søren Henning Rudfred | Deputy Chairman | 0 companies |
| Helle Thorup | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Poul Erik Porse | Board of Directors | 0 companies |
| Victor Manuel Palomino | Board of Directors | 0 companies |
| Jens Peter Justesen | Board of Directors | 0 companies |