| Revenue | DKK 1,9M | -9% |
| EBITDA | DKK 1,9M | -9% |
| Net profit | DKK 31,4M | +1120% |
| Total assets | DKK 178,9M | +21% |
| Equity | DKK 49,8M | +165% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 4.062 | 1.535 | 1.776 | 1.825 | 1.820 | 1.866 | 1.861 | 1.885 | 1.822 | 1.924 | 1.881 | 2.066 | 1.887 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.839 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | 1.223 | 1.535 | 1.776 | 1.825 | 1.820 | 1.866 | 1.861 | 1.885 | 1.822 | 1.924 | 1.881 | 2.066 | 1.887 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -642 | -374 | -308 | -302 | -280 | -279 | -279 | -279 | -279 | -476 | -675 | -668 | -668 |
| EBIT | — | — | — | — | — | — | — | — | — | — | 581 | 1.161 | 1.468 | 1.523 | 1.540 | 1.587 | 1.583 | 1.606 | 1.543 | 1.447 | 1.206 | 1.398 | 1.219 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.451 | 29.562 | 11.668 | 18.192 | 18.913 | 44.392 | 2.864 | -100.523 | 3.936 | 8.058 | 8.362 | -2.892 | 26.861 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 21.032 | 30.722 | 13.136 | 19.715 | 20.453 | 45.980 | 4.447 | -98.917 | 5.479 | 13.268 | 13.478 | 2.336 | 31.106 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 655 | -46 | 344 | 282 | 321 | 298 | 327 | 353 | -1.006 | -96 | -108 | -236 | -267 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 20.378 | 30.768 | 12.792 | 19.433 | 20.132 | 45.681 | 4.119 | -99.270 | 6.485 | 13.364 | 13.586 | 2.572 | 31.374 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.258 | 84.403 | 46.114 | 46.187 | 40.224 | 76.858 | 173.509 | 81.220 | 124.983 | 128.842 | 144.961 | 147.577 | 178.938 |
| Equity | — | — | — | — | — | — | — | — | — | — | 45.949 | 56.648 | 30.825 | 31.438 | 17.296 | 62.608 | 66.371 | -33.002 | -13.443 | 54 | 16.373 | 18.774 | 49.775 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.886 | 15.637 | 12.440 | 11.973 | 11.442 | 10.947 | 100.956 | 111.133 | 130.608 | 116.866 | 112.870 | 115.175 | 113.763 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.519 | 10.377 | 1.129 | 1.022 | 9.690 | 1.466 | 4.305 | 1.170 | 4.452 | 8.558 | 11.488 | 9.444 | 11.260 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.405 | 26.014 | 13.569 | 12.994 | 21.132 | 12.413 | 105.260 | 112.304 | 135.060 | 125.424 | 124.359 | 124.619 | 125.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2001 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SK Management | Management | 2022 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LA Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2001 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMIG ApS | Company | 66.7% | 66.7% | 2020 |
LMIG ApS | Company | 15.0% | 15.0% | 2020 |
MMIG ApS | Company | 15.0% | 15.0% | 2020 |
SCANBUR INVESTMENT A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Henrik Kirkeby | Management | 0 companies |
| Peter Thoft Knudsen | Chief Executive Officer | 0 companies |
| Morten Sunesen | Chief Executive Officer | 0 companies |
| Sompop Khamchoo | Management | 0 companies |
| Henrik Møllegaard Bjerre | Chief Executive Officer | 0 companies |
| LYRA AS | Founder | 0 companies |
| Kenneth Vendelbo Schnoor | Deputy Chairman | 0 companies |
| Thomas Marstrand | Deputy Chairman | 0 companies |
| Jesper Fruelund Schmidt | Chairman | 0 companies |
| Sven Kristensson | Chairman | 0 companies |
| Per Toft Valstorp | Board of Directors | 0 companies |
| Jørgen Jensen | Chairman | 0 companies |
| Kåre Bo Stolt | Chairman | 0 companies |
| Helle Thorup | Deputy Chairman | 0 companies |
| Mathies Møllegaard Bjerre | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Sten Verland | Board of Directors | 0 companies |
| Laurits Møllegaard Bjerre | Deputy Chairman | 0 companies |