| Revenue | DKK 15,2M | -4% |
| EBITDA | DKK 2,3M | +12% |
| Net profit | DKK 1,7M | +28% |
| Total assets | DKK 6,5M | +8% |
| Equity | DKK 4M | +12% |
| Employees | 50 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 11.998 | 13.278 | 16.103 | 15.828 | 15.156 |
| Staff expenses | -10.504 | -11.073 | -13.175 | -13.765 | -12.844 |
| EBITDA | 1.494 | 2.205 | 2.929 | 2.063 | 2.312 |
| Depreciation & amort. | -199 | -114 | -181 | -28 | -71 |
| EBIT | 1.295 | 2.091 | 2.748 | 2.035 | 2.241 |
| Net financials | 56 | 15 | 391 | -304 | 11 |
| Profit before tax | 1.351 | 2.106 | 3.139 | 1.731 | 2.252 |
| Tax | 317 | 464 | 692 | 385 | 526 |
| Net profit | 1.052 | 1.642 | 2.447 | 1.345 | 1.726 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 4.743 | 7.808 | 8.419 | 6.048 | 6.504 |
| Equity | 2.606 | 3.248 | 4.195 | 3.540 | 3.966 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.137 | 4.560 | 4.224 | 2.508 | 2.538 |
| Total debt | 2.137 | 4.560 | 4.224 | 2.508 | 2.538 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MO Management | Management | 2024 – 2024 |
DV Chief Executive Officer | Chief Executive Officer | 2012 – 2024 |
DB Chief Executive Officer | Chief Executive Officer | 2012 – 2024 |
YG Management | Management | 2002 – 2006 |
TD Management | Management | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Chairman | 2024 – 2024 | |
| Board of Directors | 2012 – 2024 | |
| Board of Directors | 2012 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Olsen Henneberg | Management | 0 companies |
| Dennis Vilhelmsen | Chief Executive Officer | 0 companies |
| Dennis Bakkely Koefoed-Jensen | Chief Executive Officer | 0 companies |
| Yrsa Grethe Ohrberg | Management | 0 companies |
| Tim Dunk Jepsen | Management | 0 companies |
| Claus Højholm Sørensen | Board of Directors | 0 companies |
| Rasmus Birch Larsen | Board of Directors | 0 companies |
| André Dominique Thomsen | Chairman | 0 companies |
| Pia Solvejg Koefoed-Jensen | Board of Directors | 0 companies |
| Janni Vilhelmsen | Board of Directors | 0 companies |