| Revenue | DKK 3,6M | +42% |
| EBITDA | DKK 959K | +16% |
| Net profit | DKK 743K | +16% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK 1,2M | +14% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.128 | 1.962 | 2.293 | 2.560 | 3.632 |
| Staff expenses | -2.045 | -1.499 | -1.734 | -1.737 | -2.674 |
| EBITDA | 2.082 | 462 | 559 | 823 | 959 |
| Depreciation & amort. | -0 | -7 | -7 | -7 | -7 |
| EBIT | 2.082 | 455 | 552 | 816 | 951 |
| Net financials | -18 | -16 | 5 | 13 | 4 |
| Profit before tax | 2.064 | 440 | 556 | 829 | 955 |
| Tax | 454 | 96 | 125 | 188 | 213 |
| Net profit | 1.610 | 343 | 431 | 641 | 743 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.103 | 1.882 | 1.948 | 2.348 | 2.325 |
| Equity | 1.735 | 468 | 899 | 1.040 | 1.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.362 | 1.414 | 1.042 | 1.307 | 1.135 |
| Total debt | 1.362 | 1.414 | 1.042 | 1.307 | 1.135 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (3) | ||
SB Audit | Audit | 2002 – 2005 |
KH Management | Management | 2002 – 2022 |
MH Management | Management | 2002 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 100% | 100% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bryde | Audit | 0 companies |
| Martin Neil White Frost | Chief Executive Officer | 0 companies |
| Kim Holm | Management | 0 companies |
| Morten Hauberg-Tychsen | Management | 0 companies |