| Revenue | DKK 11,7M | +2% |
| EBITDA | DKK 3,4M | +20% |
| Net profit | DKK 2M | +4% |
| Total assets | DKK 48,9M | +22% |
| Equity | DKK 22M | +10% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.771 | 5.699 | 6.365 | 6.987 | 8.461 | 10.948 | 11.228 | 9.046 | 10.575 | 13.075 | 10.788 | 11.439 | 11.658 |
| Staff expenses | -3.161 | -3.762 | -4.928 | -5.721 | -6.879 | -7.834 | -8.133 | -8.363 | -7.318 | -7.526 | -7.810 | -8.568 | -8.214 |
| EBITDA | 611 | 1.936 | 1.436 | 1.267 | 1.582 | 3.115 | 3.095 | 682 | 3.257 | 5.549 | 2.978 | 2.871 | 3.444 |
| Depreciation & amort. | -124 | -131 | -165 | -170 | -194 | -202 | -203 | -194 | -188 | -188 | -235 | -310 | -440 |
| EBIT | 487 | 1.805 | 1.272 | 1.097 | 1.388 | 2.913 | 2.892 | 488 | 3.070 | 5.361 | 2.743 | 2.561 | 3.004 |
| Net financials | -169 | -563 | -351 | 79 | 282 | 21 | 306 | -248 | -6 | 239 | 205 | -30 | -373 |
| Profit before tax | 318 | 1.242 | 921 | 1.176 | 1.670 | 2.934 | 3.197 | 240 | 3.063 | 5.600 | 2.947 | 2.531 | 2.631 |
| Tax | 81 | 364 | 136 | 116 | 220 | 560 | 579 | 58 | 675 | 1.230 | 656 | 563 | 587 |
| Net profit | 237 | 878 | 785 | 1.060 | 1.450 | 2.374 | 2.619 | 182 | 2.388 | 4.370 | 2.291 | 1.968 | 2.044 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.666 | 18.183 | 20.864 | 22.879 | 25.558 | 25.560 | 29.058 | 26.875 | 34.451 | 41.447 | 35.510 | 39.946 | 48.885 |
| Equity | 3.509 | 4.387 | 5.212 | 6.257 | 8.746 | 11.135 | 13.753 | 13.936 | 16.324 | 20.693 | 22.985 | 19.952 | 21.996 |
| Long-term debt | 0 | 0 | 4.631 | 5.281 | 5.009 | 4.728 | 4.427 | 4.385 | 2.875 | 1.946 | 1.781 | 3.783 | 4.888 |
| Short-term debt | 5.888 | 13.477 | 10.654 | 11.017 | 11.559 | 9.355 | 10.657 | 8.272 | 14.654 | 18.426 | 10.383 | 15.470 | 20.674 |
| Total debt | 5.888 | 13.477 | 15.285 | 16.298 | 16.569 | 14.082 | 15.084 | 12.657 | 17.529 | 20.372 | 12.164 | 19.253 | 25.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Founder | Founder | 2002 | — | — |
LA Founder | Founder | 2002 | — | — |
NT Founder | Founder | 2002 | — | — |
SN Management | Management | 2002 | — | — |
MO Founder | Founder | 2002 | — | — |
PC Founder | Founder | 2002 | — | — |
KG Founder | Founder | 2002 | — | — |
P | Audit | 2002 | — | — |
EM Founder | Founder | 2002 | — | — |
JN Founder | Founder | 2002 | — | — |
JB Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mac Y Group A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Andersen | Founder | 0 companies |
| Lars Aksel Jensen | Founder | 0 companies |
| Niels Thusholt | Founder | 0 companies |
| Søren Nørgaard | Management | 0 companies |
| Mats Olof Björkman | Founder | 0 companies |
| Peder Christian Vestergaard | Founder | 0 companies |
| Kjeld Gyldenløve Bitsch | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Eddy Michael Toft | Founder | 0 companies |
| Johannes Nørgaard | Founder | 0 companies |
| Jens Bang | Founder | 0 companies |
| Eddie Jørgen Seamus Mogensen | Board of Directors | 0 companies |
| Niels Jørgen Sørensen | Board of Directors | 0 companies |
| Bent Nielsen | Board of Directors | 0 companies |
| Mads Juul-Nyholm | Chairman | 0 companies |
| Heidi Kristensen Steffenauer | Board of Directors | 0 companies |
| Lars Javette Koefoed | Board of Directors | 0 companies |
| Sonny Steen Kristensen | Board of Directors | 0 companies |
| Lars Steen Pedersen | Board of Directors | 0 companies |
| Carsten Høll Kristensen | Board of Directors | 0 companies |