| Revenue | DKK 10,8M | -21% |
| EBITDA | DKK 1,4M | -71% |
| Net profit | DKK 249K | -94% |
| Total assets | DKK 25,5M | -1% |
| Equity | DKK 13,9M | -21% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.627 | 9.448 | 11.634 | 10.637 | 14.682 | 19.342 | 20.463 | 11.583 | 16.044 | 14.519 | 11.238 | 13.628 | 10.766 |
| Staff expenses | -7.768 | -7.997 | -7.925 | -7.047 | -8.356 | -11.929 | -12.507 | -12.159 | -9.250 | -8.555 | -8.347 | -8.916 | -9.401 |
| EBITDA | 3.858 | 1.451 | 3.708 | 3.590 | 6.327 | 7.413 | 7.956 | -576 | 6.794 | 5.964 | 2.891 | 4.712 | 1.365 |
| Depreciation & amort. | 859 | -919 | -881 | -722 | -672 | -1.009 | -2.713 | -1.747 | -1.089 | -1.418 | -1.150 | -1.075 | -1.172 |
| EBIT | 3.000 | 532 | 2.827 | 2.868 | 5.654 | 6.403 | 5.243 | -2.323 | 5.704 | 4.546 | 1.740 | 3.637 | 193 |
| Net financials | -63 | 79 | -116 | -204 | -827 | -1.298 | -163 | 276 | -357 | 1.333 | 605 | 740 | 170 |
| Profit before tax | 2.937 | 611 | 2.710 | 2.664 | 4.805 | 5.105 | 5.080 | -2.047 | 5.347 | 5.879 | 2.346 | 4.377 | 364 |
| Tax | 746 | 165 | 685 | 700 | 1.259 | 1.563 | 1.043 | -481 | 1.184 | 1.000 | 477 | 413 | 115 |
| Net profit | 2.191 | 446 | 2.026 | 1.964 | 3.546 | 3.543 | 4.037 | -1.566 | 4.162 | 4.879 | 1.869 | 3.964 | 249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.758 | 11.668 | 13.530 | 12.387 | 18.357 | 31.900 | 24.177 | 25.708 | 23.965 | 24.402 | 23.521 | 25.670 | 25.490 |
| Equity | 5.549 | 4.195 | 5.821 | 5.687 | 7.324 | 8.210 | 10.896 | 6.722 | 11.101 | 11.842 | 13.815 | 17.619 | 13.895 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 512 | 0 | 0 | 408 | 173 |
| Short-term debt | 8.839 | 7.158 | 7.472 | 6.486 | 10.634 | 22.881 | 12.415 | 17.153 | 10.149 | 11.627 | 8.746 | 7.074 | 10.630 |
| Total debt | 8.839 | 7.158 | 7.472 | 6.486 | 10.634 | 22.881 | 12.415 | 17.454 | 10.661 | 11.627 | 8.746 | 7.482 | 10.803 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2019 | — | — |
IS Founder | Founder | 2000 | — | — |
SG Founder | Founder | 2000 | — | — |
TM Audit | Audit | 2002 | — | — |
PD Management | Management | 2005 | — | — |
HM Management | Management | 2020 | — | — |
HT Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GENUA A/S | Company | 100.0% | 100.0% | 2022 |
DE2NATOR ApS | Company | 25.0% | 25.0% | 2017 |
Mast Holding 2 ApS | Company | 66.7% | 66.7% | 2017 |
MAST HOLDING ApS | Company | 66.7% | 66.7% | 2011 |
Protect Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Nielsen | Management | 0 companies |
| Ib Steen Gregersen | Founder | 0 companies |
| Susanne Græsdal Johansen | Founder | 0 companies |
| Torben Mæhlisen | Audit | 0 companies |
| Poul Dalsgaard Nielsen | Management | 0 companies |
| Heine Michael Andreasen | Management | 0 companies |
| Hjørleif Thomas Johansen | Founder | 0 companies |
| Ib Sand Nykjær | Board of Directors | 0 companies |
| Søren Kjær | Board of Directors | 0 companies |
| Flemming Griis Petersen | Chairman | 0 companies |
| Ulrik Mikkelsen | Chairman | 0 companies |
| Jakob Wulff Moeskjær | Chairman | 0 companies |
| Lars Bugge | Chairman | 0 companies |
| Jens Lübeck Johansen | Board of Directors | 0 companies |
| Henrik Resting-Jeppesen | Chairman | 0 companies |
| Claus Bjerg Damgaard | Chairman | 0 companies |
| Knud Aage Johansen | Chairman | 0 companies |
| Mette Grunnet | Board of Directors | 0 companies |
| Carsten Guldmann | Board of Directors | 0 companies |
| Jens Henrik Riis Andersen | Deputy Chairman | 0 companies |
| Knud Verner Lauridsen | Chairman | 0 companies |