| Revenue | DKK 6,1M | +4% |
| EBITDA | DKK 458K | +7% |
| Net profit | DKK 9K | -35% |
| Total assets | DKK 3,8M | +30% |
| Equity | DKK -651K | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 767 | 513 | 289 | 553 | 446 | -210 | 1.358 | 2.682 | 2.041 | 4.415 | 5.867 | 5.065 | 5.846 | 6.058 |
| Staff expenses | -528 | -453 | -133 | -69 | -130 | -66 | -755 | -2.292 | -2.531 | -4.097 | -5.364 | -6.191 | -5.378 | -5.601 |
| EBITDA | 239 | 60 | 156 | 484 | 316 | -276 | 602 | 389 | -146 | 459 | 502 | -1.309 | 430 | 458 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -12 | -23 | -35 | -35 | -29 | -165 | -166 | -170 | -161 |
| EBIT | 239 | 60 | 156 | 484 | 316 | -288 | 579 | 354 | -181 | 429 | 337 | -1.475 | 260 | 297 |
| Net financials | -136 | -132 | -138 | -133 | -98 | -56 | -25 | -22 | -20 | -20 | -29 | -124 | -215 | -273 |
| Profit before tax | 103 | -71 | 17 | 352 | 217 | -344 | 554 | 332 | -201 | 410 | 309 | -1.599 | 52 | 39 |
| Tax | 26 | -15 | 37 | 104 | 46 | -69 | 126 | 89 | -36 | 95 | 78 | -326 | 39 | 31 |
| Net profit | 77 | -57 | -19 | 247 | 171 | -275 | 428 | 243 | -164 | 315 | 231 | -1.273 | 13 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 721 | 661 | 814 | 371 | 437 | 445 | 1.274 | 1.765 | 1.772 | 3.417 | 3.564 | 2.453 | 2.919 | 3.788 |
| Equity | -2.206 | -2.263 | -2.282 | -2.035 | 22 | 47 | 576 | 819 | 455 | 769 | 800 | -672 | -659 | -651 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 595 | 0 | 0 | 347 |
| Short-term debt | 2.927 | 2.924 | 3.096 | 2.406 | 414 | 397 | 698 | 946 | 1.268 | 2.647 | 2.169 | 3.126 | 3.578 | 4.092 |
| Total debt | 2.927 | 2.924 | 3.096 | 2.406 | 414 | 397 | 698 | 946 | 1.318 | 2.647 | 2.763 | 3.126 | 3.578 | 4.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2002 | — | — |
MD Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mindweiss Group ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Ausig Weiss | Management | 0 companies |
| Marc Dulong | Management | 0 companies |
| Karen Margrethe Kinch Kafunek | Board of Directors | 0 companies |
| Valdemar Ausig Weiss | Board of Directors | 0 companies |
| Karen Lykke Weiss | Board of Directors | 0 companies |
| Johanne Dulong | Board of Directors | 0 companies |
| Christian Bang Holm-Søndergaard | Board of Directors | 0 companies |
| Tommy Karlsson | Board of Directors | 0 companies |