| Revenue | DKK 853K | +27% |
| EBITDA | DKK 1,8M | +227% |
| Net profit | DKK 872K | +164% |
| Total assets | DKK 43,9M | +38% |
| Equity | DKK 3,4M | -81% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 468 | 553 | 462 | 670 | 853 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | 2.815 | 1.336 | -1.393 | 1.765 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 2.815 | 1.336 | -1.393 | 1.765 |
| Net financials | -818 | 1.895 | 504 | -2.427 | 267 |
| Profit before tax | -350 | 2.447 | 965 | -1.757 | 1.120 |
| Tax | -70 | 542 | 212 | -386 | 248 |
| Net profit | -280 | 1.906 | 753 | -1.370 | 872 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 28.319 | 31.079 | 33.233 | 31.747 | 43.901 |
| Equity | 16.056 | 17.961 | 18.714 | 17.344 | 3.380 |
| Long-term debt | 7.388 | 7.838 | 6.564 | 6.533 | 17.860 |
| Short-term debt | 204 | 141 | 2.664 | 3.036 | 17.676 |
| Total debt | 7.592 | 7.979 | 9.228 | 9.570 | 35.536 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
PN Founder | Founder | 2000 |
PG Management | Management | 2024 |
LJ Founder | Founder | 2000 |
JS Founder | Founder | 2000 |
KJ Founder | Founder | 2000 |
KB Founder | Founder | 2000 |
| Former (2) | ||
| Audit | 2000 – 2003 | |
MS Management | Management | 2018 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Chairman | 2024 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Einer Gunnar Samsgaard Nielsen | Audit | 0 companies |
| Per Nellemann Bang | Founder | 0 companies |
| Peter Gill | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Lars Jørgensen | Founder | 0 companies |
| Jørgen Schramm | Founder | 0 companies |
| Kirsten Juel Sandberg | Founder | 0 companies |
| Kent Brixtofte | Founder | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |
| Torsten Bjerregaard | Board of Directors | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |
| Hasse Lyngsie Wulff | Chairman | 0 companies |
| Mikael Juhana Hjorth | Board of Directors | 0 companies |